Professional Documents
Culture Documents
Tablas Comparativas Sales Forecast
Tablas Comparativas Sales Forecast
Sales Forecast
Year 1
Year 2
Year 3
Year 4
Year 5
Unit Sales
Carpet Cleaning
3,054
3817
4772
5965
7456
Furniture Cleaning
2,310
2888
3609
4512
5640
Intensive Spot Treatment
3,054
3817
4772
5964
7456
Area Rugs
1,486
1857
2322
2902
3628
Other Services
1,486
1857
2322
2902
3628
Total Unit Sales
11,390
14,237
17,796
22,245
27,806
Unit Prices
Year 1
Year 2
Year 3
Year 4
Year 5
Carpet Cleaning
$100.00
$100.00
$100.00
$100.00
$100.00
Furniture Cleaning
$25.00
$25.00
$25.00
$25.00
$25.00
Area Rugs
$25.00
$25.00
$25.00
$25.00
$25.00
Other Services
$25.00
$25.00
$25.00
$25.00
$25.00
Sales
Carpet Cleaning
$305,395
$381,744
$477,180
$596,475
$745,593
Furniture Cleaning
$57,750
$72,188
$90,234
$112,793
$140,991
Total Sales
$590,130
$737,663
$922,078
$1,152,598
$1,440,747
Direct Unit Costs
Year 1
Year 2
Year 3
Year 4
Year 5
Carpet Cleaning
$30.00
$30.00
$30.00
$30.00
$30.00
Furniture Cleaning
$7.50
$7.50
$7.50
$7.50
$7.50
Intensive Spot Treatment
$22.50
$22.50
$22.50
$22.50
$22.50
Area Rugs
$9.75
$9.75
$9.75
$9.75
$9.75
Other Services
$11.25
$11.25
$11.25
$11.25
$11.25