Series One UK Merchandise

Item Cost Price Selling Price

StarCo Baseball Cap (Large) £ 2.40 £4.50
StarCo Baseball Cap (Medium) £ 2.10 £4.00
StarCo Baseball Cap (Small) £ 2.00 £3.50
StarCo Planet Rocks T-SHIRT £ 3.00 £6.35
StarCo Star T-SHIRT £ 3.50 £6.85
StarCo TNBT Series One Stars Poster £ 1.75 £6.75
TNBT Hoodie (ex Large) £ 5.50 £11.50
TNBT Hoodie (Large) £ 5.00 £11.50
TNBT Hoodie (Medium) £ 5.00 £11.50
TNBT Hoodie (Small) £ 4.70 £10.50
TNBT Red Black Logo Poster £ 1.00 £5.20
TNBT Red Black Logo T-SHIRT £ 2.80 £6.40
TNBT RU Ready? T-SHIRT £ 2.60 £8.40
TNBT StarCo Finalist Poster £ 1.00 £5.90
Target Profit £ 1,500,000.00
Total Forecast Profit £3,656,523.30

Target Sales Forecast Profit

9752 £43,884.00
2765 £11,060.00
862 £3,017.00
87972 £558,622.20
10982 £75,226.70
45802 £309,163.50
24562 £282,463.00
37928 £436,172.00
9404 £108,146.00
34983 £367,321.50
28973 £150,659.60
59726 £382,246.40
76839 £645,447.60
47982 £283,093.80
Series One UK Merchandise
VAT 20%

Item Cost Price

StarCo Baseball Cap (Large) £ 2.40
StarCo Baseball Cap (Medium) £ 2.10
StarCo Baseball Cap (Small) £ 2.00
StarCo Planet Rocks T-SHIRT £ 3.00
StarCo Star T-SHIRT £ 3.50
StarCo TNBT Series One Stars Poster £ 1.75
TNBT Hoodie (ex Large) £ 5.50
TNBT Hoodie (Large) £ 5.00
TNBT Hoodie (Medium) £ 5.00
TNBT Hoodie (Small) £ 4.70
TNBT Red Black Logo Poster £ 1.00
TNBT Red Black Logo T-SHIRT £ 2.80
TNBT RU Ready? T-SHIRT £ 2.60
TNBT StarCo Finalist Poster £ 1.00
Change to: ILoveQatar Merch Store
Resource Link

Purchase Price Selling Price

Actual Price - 20% Same as the Website
 Target Profit QAR 1,000,000
Total Forecast Profit QAR 0

Forecast Profit
Browse comments to make changes to this
spreadsheet: 1. Change
Heading 2. Change Logo
3. Change Items
4. Change Currency
5. Change Formatting to match
website 6. Create formulae for Purchase
Price, Selling Price and Forcast Profit
6. Edit Formulae in F3