Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 3

Group Members

Viraj Chavan C-09


Mokshada Nagar C-24
Vaibhav Tonde C-39
Manoj Vishwakarma P-37

Budgeted sales for 2009

Product Quantity Price/unit Value

Delhi A 200000 16 3200000


B 140000 10 1400000
Total Delhi 340000 4600000

Jaipur A nil nil nil


B 220000 10 2200000
Total Jaipur 220000 2200000

Lucknow A 300000 16 4800000


B nil nil nil
Total Lucknow 300000 4800000

Total A 500000 8000000


Total B 360000 3600000
Grand Total 860000 ###
Actual sales as on 2009 Expected sales for 2010

Quantity Price/unit Value Quantity Price/unit

250000 16 4000000 216000 16


150000 10 1500000 150000 10
400000 5500000 366000

nil nil nil nil nil


250000 10 2500000 296000 10
250000 2500000 296000

310000 16 4960000 320000 16


nil nil nil 36000 10
310000 4960000 356000

560000 8960000 536000


400000 4000000 482000
960000 ### 1018000
sales for 2010

Value

3456000
1500000
4956000

nil
2960000
2960000

5120000
360000
5480000

8576000
4820000
###

You might also like