Вы находитесь на странице: 1из 2

Table 1 Budget Analysis

Line Item Year 2007 - Current Year 2008 - Forecasted


Sales $ 75,000,000.00 $ 78,000,000.00
Promotional Expenses
Sales and Admin. Expense $ 995,500.00 $ 1,150,000.00
Cooperative Advertising Allowance $ 1,650,000.00 $ 1,650,000.00
Trade Advertising $ 467,000.00 $ 500,000.00
Consumer Advertising $ 562,500.00 $ 562,500.00

Total Promotional Expenses $ 3,675,000.00 $ 3,862,500.00


Total Promo. Exp. As % of Sales 4.90% 4.95%

Promotional expenses are from Exhibit 2; sales are from the case
Sales and Admin forecast increase based on 'The Budget Meeting" in case
Proposed 2008 project cost
Case assumed 4% increase in sales
Change ($) Change (%)
$ 3,000,000.00 4.00%

$ 154,500.00 15.52%
$ - 0.00%
$ 33,000.00 7.07%
$ - 0.00%

$ 187,500.00 5.10%

Вам также может понравиться