Sales Forecasting Selling Price Per Unit For Handcraft Except Air Condition Service 60 EGP

You might also like

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

Sales forecasting

Selling price per unit for handcraft except Air


Condition service = 60 EGP
Contribution Margin per Unit = 60 (40 for technician +
5 over ride) = 15 EGP
Sales forecast (Best Case Scenario)
40 technician * 4 visit per day * 2 units * 26 day * 15 EGP = 124800
Sales forecast (Medium Scenario) (-40%)
40 technician * 2.4 visit per day * 2 units * 26 day * 15 EGP =
74880
Sales forecast (Worst case Scenario) (-60%)
40 technician * 1.6 visit per day * 2 units * 26 day * 15 EGP =
49920

Selling price per unit for Air condition service = 100


EGP
Contribution Margin per Unit = 100(75 for technician +
5 over ride) = 20 EGP
Sales forecast (Best Case Scenario)
20 technician * 3 visit per day * 1 units * 18 day * 20 EGP = 21600
Sales forecast (Medium Scenario) ( -40%)
20 technician * 1.8 visit per day * 1 units * 18 day * 20 EGP =
12960
Sales forecast (Worst case Scenario) ( -60%)
20 technician * 1.2 visit per day * 1 units * 18 day * 20 EGP = 8460

Selling price per unit for housekeeping = 1.15 EGP


per meter
Contribution Margin per Unit = 1.15 (.85 housekeeper
+ .05 over ride) = .25 EGP per meter
Sales forecast (Best Case Scenario)
50 House keeper * 1 visit per day * 120 units * 26 days * .25 EGP =
39000
Sales forecast (Medium Scenario) ( -40%)
50 House keeper * 1 visit per day * 120 units * 15.6 days * .25 EGP
= 23400
Sales forecast (Worst case Scenario) ( -60%)
50 House keeper * 1 visit per day * 120 units * 10.4 days * .25 EGP
= 15600

Selling price per unit for Baby setter = 65 per hour


Contribution Margin per Unit = 65(40 for baby setter +
5 over ride) = 20 EGP
Sales forecast (Best Case Scenario)
20 Baby Setter * 1 visit per day * 3 units * 26 days * 20 EGP =
31200
Sales forecast (Medium Scenario) ( -40%)
20 Baby Setter * 1 visit per day * 100 units * 15.6 days * .25 EGP =
18720
Sales forecast (Worst case Scenario) ( -60%)

20 Baby Setter * 1 visit per day * 1 units * 10.4 days * .25 EGP =
12480

Total sales forecast (Best case Scenario)


124800 + 21600 + 39000 + 31200 = 216600 EGP

Total sales forecast (Medium case Scenario)


74880 + 12960 + 23400 + 18720 = 129960 EGP

Total sales forecast (worst case Scenario)


49920 + 8460 + 15600 + 12480 = 86460 EGP

You might also like