Correction: (i erred in calculation by using 3 month demoninator twice) This should make better sense. Crossflo spends appr $520,000 per 3 months on Salary/Payroll and based on each salesperson earning $100,000 per year, that calculates to having ~20 people on the sales team.
Total Expense
|
|
$627,000
|
Travel/Expenses
|
$32,000
|
|
Commissions
|
$9,000
|
|
Consultants
|
$10,000
|
|
Rent
|
$40,000
|
|
non-cash compensation
|
$16,000
|
|
subtotal non salary expenses
|
$107,000
|
|
3 mth Salary/Payroll
|
|
$520,000
|
1 mth Salary/Payroll
|
$173,333
|
|
1 month salary per sales person based on 100mm/y income
|
$8,333
|
|
Sales Team 20.8 persons
|
|
20.8
|