You are on page 1of 1

Parameters Calculation Totals

Cost of Centac 200 $225*200 $45000

Installation cost 12% $45000 $5400


Spare parts and 2%*$45000 $900
maintenance cost
Gross Margin on 15%*$45000 $6750
Compressors
Gross Margin on Spare 30%*$900 $270
parts

Direct sales Independent Air Centres


Distributors
Gross Margin per $6750+$270- $6750-$5400= $6750+$270-$5400
unit $5400=$1620 $1350 =$1620
Sales 30% of 200=60 35% of 200= 20% of 200= 40
70
Gross Margin per 60*$1620= 70*$13500= 40*$16200=
Market $97200 $94500 $64800
Sales 200*0.22= 200*0.32= 200*0.46=92
44 units 64
Total Sales 44*45000= 64*45000= 92*$45000=
$1980000 $2880000 4140000
Cost to the 0.11*1980000= 0.21*2880000= 0.19*4140000=
company $217800 $604800 $786600

You might also like