We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 18
Forecast RealData
Jan 2,000 1,895
Feb 2,500 2,643 March 3,500 3,648 Month Sales Share Jan 166,983 Feb 159,009 Mar 173,422 Apr 165,956 May 176,025 Jun 120,323 Jul 119,302 Aug 114,922 Sep 164,773 Oct 181,233 Nov 198,039 Dec 220,093 Category Expences Rent 12,909,288 Suppliers 3,221,904 Utilities 2,981,448 Salary Region 1 7,832,288 Salary Region 2 1,959,768 Salary Region 3 3,983,233 Salary Region 4 2,887,309 Age Woman Man < 21 -10% 3% 21-30 -23% 12% 31-40 -32% 20% 41-50 -18% 29% 51-60 -14% 25% 61-70 -2% 6% >70 -1% 5% -100% 100% Month Income Expences NetIncome Jan 10833 8982 Feb 12252 10232 Mar 12018 11116 Apr 12928 10639 May 13011 11597 Jun 11835 12432 Jul 10642 11838 Aug 10954 12696 Sep 12065 14355 Oct 12505 11833 Nov 13611 11374 Dec 14364 11787 Month EasternGeorgia WesternGeorgia Jan 17,342 6,248 Feb 16,432 6,465 Mar 15,642 7,265 Apr 15,228 8,624 May 12,954 9,542 Jun 13,263 9,800 Jul 12,201 9,765 Aug 13,635 10,034 Sep 11,348 11,124 Oct 11,012 13,821 Nov 10,347 13,947 Dec 8,500 15,897 Month Apple Samsung Jan 6,897 1,983 Feb 7,732 5,547 Mar 4,500 7,330 Apr 3,122 9,832 May 893 10,739 Jun 734 16,453 Jul 891 15,874 Aug 559 9,833 Sep 5,433 3,244 Oct 8,734 2,873 Nov 11,873 3,459 Dec 18,730 5,433