Calculate the planned Purchases at Retail for the month of March Six Month Merchandising Plan Spring 2020 Feb Mar Apr May June July Total Last $10,000 12000 23000 18000 12000 12000 87000 Net Sales Year Plan $11,000 13200 25300 19800 13200 13200 95700 Last Stock $31,000 33600 46000 32400 21600 21600 186200 Year BOM $34,100 36960 50600 Plan 23760 23760 204820 Last $33,600 46000 32400 21600 21600 20000 175200 Stock EOMYear Plan $36,960 50600 23760 23760 21000 191720 Last $1,001 609 1305 1609 1923 2253 8700 Reductions Year $1,101 759 1436 1770 2116 2478 9570 Plan Last Purchases 9123 14253 19100 92399 $13,209 25705 11009 Year at Retail 9690 15316 12918 92260 $14,961 11776 Plan Last Purchases Year 4899 7654 10257 49618 5912 $7,093 13803 at Cost 8225 6937 49544 5203 6324 Plan $8,034 Calculate the planned Purchases at Cost for the month of March. Six Month Merchandising Plan Spring 2020 Feb Mar Apr May June July Total Last $10,000 12000 23000 18000 12000 12000 87000 Net Sales Year Plan $11,000 13200 25300 19800 13200 13200 95700 Last Stock $31,000 33600 46000 32400 21600 21600 186200 Year BOM Plan $34,100 36960 50600 23760 23760 204820 Last $33,600 46000 32400 21600 21600 20000 175200 Stock EOMYear Plan $36,960 50600 23760 23760 21000 191720 Last $1,001 1305 609 1609 1923 2253 8700 Reductions Year $1,101 Plan 759 1436 1770 2116 2478 9570 Last $13,209 25705 11009 9123 14253 19100 92399 Purchases Year at Retail Plan $14,961 11776 9690 15316 12918 92260 Last 10257 49618 $7,093 13803 5912 4899 7654 Purchases Year at Cost $8,034 6324 5203 8225 6937 49544 Plan