Using this table as your model and address the items on the next slide

$\backslash$table$[[$Package Price at Retail,$$4\mathrm{.}50,],[$Retail $($Trade$)$ Margin,$20\%,],[$Wholesale Margin,$10\%,($of price retail$)],[\backslash$table$[[$Manufacturing Selling$],[$Price$?]],?,],[$Costs Of Goods Sold,$25\%,],[$Packaging$,5\%,],[$Freight$,5\%,],[$Advertising$,$$$1,500,000,],[$Orerhead And Admin,$$1,000,000,],[$Ealarie$,$$$250,000,],[$Sales Commissions,$5\%,]]$

Calculate Sararillis Sausage Contribution Per Unit

Calculate Saxonville's Sausage's Break Even:

In Dollars?

In Units?

$3.$ Their $($ever optimistic$)$ optimistic sales force estimates that they will sell $$10,000,000($at retail$)$ next year.

Hernandez$4$

$4.$ Develop a Pro Forma P&L using this spreadsheet.

$\backslash$table$[[$Total Sales,$],[$Gross Profit,$],[$Packaging$,],[$Freight$,],[$dvertising$,],[$Overinead & Administrative,$],[$Salaries$,],[$Sales Commission,$],[$Net Profit Before Taxes,$]]$

What will their net profit before taxes be$?$

What will that be as a $\%$ of their selling price