You are on page 1of 10

Shanti Resort and Spa SA

PRODUCT NAME Jul-16 Aug-16


PRICE PER UNIT ₹ 100.00 ₹ 100.00

ITEM 1 UNITS SOLD 500 400

TOTAL ₹ 50,000.00 ₹ 40,000.00

PRICE PER UNIT ₹ 50.00 ₹ 50.00

ITEM 2 UNITS SOLD 1000 800

TOTAL ₹ 50,000.00 ₹ 40,000.00

PRICE PER UNIT ₹ 25.00 ₹ 25.00

ITEM 3 UNITS SOLD 2000 1600

TOTAL ₹ 50,000.00 ₹ 40,000.00

PRICE PER UNIT


ITEM 4 UNITS SOLD
TOTAL ₹ 0.00 ₹ 0.00

PRICE PER UNIT


ITEM 5 UNITS SOLD
TOTAL ₹ 0.00 ₹ 0.00

PRICE PER UNIT


ITEM 6 UNITS SOLD
TOTAL ₹ 0.00 ₹ 0.00

PRICE PER UNIT


ITEM 7 UNITS SOLD
TOTAL ₹ 0.00 ₹ 0.00

PRICE PER UNIT


ITEM 8 UNITS SOLD
TOTAL ₹ 0.00 ₹ 0.00

PRICE PER UNIT


ITEM 9 UNITS SOLD
ITEM 9
TOTAL ₹ 0.00 ₹ 0.00

PRICE PER UNIT


ITEM 10 UNITS SOLD
TOTAL ₹ 0.00 ₹ 0.00

UNITS SOLD 3500 2800

TOTAL ₹ 150,000.00 ₹ 120,000.00


nd Spa SALES FORECAST
Sep-16 Oct-16 Nov-16 Dec-16 Jan-17
₹ 100.00 ₹ 100.00 ₹ 100.00 ₹ 100.00 ₹ 100.00
500 400 500 400 500

₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00

₹ 50.00 ₹ 50.00 ₹ 50.00 ₹ 50.00 ₹ 50.00


1000 800 1000 800 1000

₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00

₹ 25.00 ₹ 25.00 ₹ 25.00 ₹ 25.00 ₹ 25.00


2000 1600 2000 1600 2000

₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00


₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

MONTHLY TOTALS
3500 2800 3500 2800 3500

₹ 150,000.00 ₹ 120,000.00 ₹ 150,000.00 ₹ 120,000.00 ₹ 150,000.00


T
FISCAL YEAR START DATE

Jul-16

Feb-17 Mar-17 Apr-17 May-17 Jun-17


₹ 100.00 ₹ 100.00 ₹ 100.00 ₹ 100.00 ₹ 100.00
400 500 400 500 400

₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00

₹ 50.00 ₹ 50.00 ₹ 50.00 ₹ 50.00 ₹ 50.00


800 1000 800 1000 800

₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00

₹ 25.00 ₹ 25.00 ₹ 25.00 ₹ 25.00 ₹ 25.00


1600 2000 1600 2000 1600

₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00 ₹ 50,000.00 ₹ 40,000.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00


₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00

LS
2800 3500 2800 3500 2800

₹ 120,000.00 ₹ 150,000.00 ₹ 120,000.00 ₹ 150,000.00 ₹ 120,000.00


TOTAL 2015 2014 2013 2012
ITEM 1
5400 3750 4200 4000 3750

₹ 540,000.00 ₹ 375,000.00 ₹ 420,000.00 ₹ 400,000.00 ₹ 375,000.00

ITEM 2
10800 3750 4200 4000 3750

₹ 540,000.00 ₹ 375,000.00 ₹ 420,000.00 ₹ 400,000.00 ₹ 375,000.00

ITEM 3
21600 3750 4200 4000 3750

₹ 540,000.00 ₹ 375,000.00 ₹ 420,000.00 ₹ 400,000.00 ₹ 375,000.00

ITEM 4
0

₹ 0.00

ITEM 5
0

₹ 0.00

ITEM 6
0

₹ 0.00

ITEM 7
0

₹ 0.00

ITEM 8
0

₹ 0.00

ITEM 9
0
₹ 0.00

ITEM 10
0

₹ 0.00

YEARLY TOTALS
37800 11250 12600 12000 11250

₹ 1,620,000.00 ₹ 1,125,000.00 ₹ 1,260,000.00 ₹ 1,200,000.00 ₹ 1,125,000.00


2011

3890

₹ 389,000.00

3890

₹ 389,000.00

3890

₹ 389,000.00
11670

₹ 1,167,000.00

You might also like