Sie sind auf Seite 1von 35

JANUARY

Target Market

No.of polpulation

Sto.Tomas Residences

7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL
FEBRUARY

Target Market

No.of polpulation

Sto.Tomas Residences

7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

MARCH

Target Market

No.of polpulation

Sto.Tomas Residences

7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

APRIL

Target Market

No.of polpulation

Sto.Tomas Residences

7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

MAY

Target Market

No.of polpulation

Sto.Tomas Residences

7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

JUNE

Target Market

No.of polpulation

Sto.Tomas Residences

7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

JULY
Target Market
Sto.Tomas Residences

No.of polpulation
7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

AUGUST
Target Market
Sto.Tomas Residences

No.of polpulation
7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

SEPTEMBER
Target Market
Sto.Tomas Residences

No.of polpulation
7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

OCTOBER

Target Market
Sto.Tomas Residences

No.of polpulation
7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

NOVEMBER
Target Market
Sto.Tomas Residences

No.of polpulation
7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

DECEMBER
Target Market
Sto.Tomas Residences

No.of polpulation
7,473

School
San matias

1,608

Children of

2,893

Market Place

Non-resident

TOTAL

PROJECTED SALES

Expected Customer Percentage

Projected customer for 1 week

4.62%

345

1.38%

22

1.47%

43

15

25

Expected Customer Percentage

Projected customer for 1week

4.60%

344

1.30%

21

1.50%

43

12

20

Expected Customer Percentage

Projected customer for 1 week

4.58%

342

1.20%

19

1.27%

37

10

14

Expected Customer Percentage

Projected customer for 1 week

4.56%

341

0.20%

0.12%

14

20

Expected Customer Percentage

Projected customer for 1 week

4.58%

342

0.10%

0.10%

19

25

Expected Customer Percentage

Projected customer for 1 week

5.20%

389

1.31%

21

1.50%

43

20

27

Expected Customer Percentage


4.60%

Projected customer for 1 week


344

1.36%

22

1.46%

42

23

17

Expected Customer Percentage


4.58%

Projected customer for 1 week


342

1.37%

22

1.45%

42

25

15

Expected Customer Percentage


4.58%

Projected customer for 1 week


342

1.37%

22

1.45%

42

25

15

Expected Customer Percentage


5.10%

Projected customer for 1 week


381

1.23%

20

1.30%

38

28

17

Expected Customer Percentage


4.39%

Projected customer for 1 week


328

1.20%

19

1.32%

38

24

16

Expected Customer Percentage


5.60%

Projected customer for 1 weeks


418

1.23%

20

1.30%

38

28

17

Classified as

Distributed expected customer percentage

Upper Class
Middle Class
Lower Class

20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as

Distributed expected customer percentage

Upper Class
Middle Class
Lower Class

20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as

Distributed expected customer percentage

Upper Class
Middle Class
Lower Class

20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as

Distributed expected customer percentage

Upper Class
Middle Class
Lower Class

20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as

Distributed expected customer percentage

Upper Class
Middle Class
Lower Class

20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as

Distributed expected customer percentage

Upper Class
Middle Class
Lower Class

20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as
Upper Class
Middle Class
Lower Class

Distributed expected customer percentage


20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as
Upper Class
Middle Class
Lower Class

Distributed expected customer percentage


20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as
Upper Class
Middle Class
Lower Class

Distributed expected customer percentage


20.00%
45.00%
35.00%

Upper Class
Middle Class
Lower Class

25.00%
45.00%
30.00%

Upper Class
Middle Class
Lower Class

15.00%
55.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
60.00%
30.00%

Upper Class
Middle Class
Lower Class

10.00%
70.00%
20.00%

Classified as
Upper Class
Middle Class
Lower Class

Distributed expected customer percentage


20.0%
45.0%
35.0%

Upper Class
Middle Class
Lower Class

20.0%
50.0%
30.0%

Upper Class
Middle Class
Lower Class

20.0%
45.0%
35.0%

Upper Class
Middle Class
Lower Class

20.0%
50.0%
30.0%

Upper Class
Middle Class
Lower Class

30.0%
40.0%
30.0%

Classified as
Upper Class
Middle Class
Lower Class

Distributed expected customer percentage


25.0%
45.0%
30.0%

Upper Class
Middle Class
Lower Class

20.0%
50.0%
30.0%

Upper Class
Middle Class
Lower Class

20.0%
45.0%
35.0%

Upper Class
Middle Class
Lower Class

25.0%
45.0%
30.0%

Upper Class
Middle Class
Lower Class

35.0%
35.0%
30.0%

Classified as
Upper Class
Middle Class
Lower Class

Distributed expected customer percentage


20.0%
45.0%
35.0%

Upper Class
Middle Class
Lower Class

20.0%
50.0%
30.0%

Upper Class
Middle Class
Lower Class

20.0%
45.0%
35.0%

Upper Class
Middle Class
Lower Class

20.0%
50.0%
30.0%

Upper Class
Middle Class
Lower Class

30.0%
40.0%
30.0%

Distributed projected customers

Cost of Spend(PHP)

69
155
121

250.00
170.00
100.00

6
10
7

30.00
25.00
15.00

6
23
13

40.00
30.00
20.00

2
9
5

350.00
200.00
100.00

3
18
5

450.00
200.00
100.00

Distributed projected customers

Cost of Spend(PHP)

69
155
120

300.00
150.00
100.00

5
9
6

35.00
25.00
15.00

7
24
13

35.00
30.00
20.00

1
7
4

350.00
200.00
100.00

2
14
5

400.00
200.00
150.00

Distributed projected customers

Cost of Spend(PHP)

68
154
120

350.00
200.00
100.00

5
9
6

25.00
20.00
15.00

6
20
11

35.00
30.00
20.00

1
6
3

280.00
150.00
80.00

1
10
3

300.00
200.00
150.00

Distributed projected customers

Cost of Spend(PHP)

68
153
119

300.00
250.00
120.00

1
1
1

25.00
20.00
15.00

1
2
1

50.00
25.00
15.00

1
8
4

280.00
200.00
100.00

2
14
4

Distributed projected customers

400.00
200.00
150.00

Cost of Spend(PHP)

68
154
120

400.00
200.00
100.00

0
1
0

0.00
25.00
0.00

0
2
1

0.00
30.00
20.00

2
11
6

300.00
200.00
100.00

3
18
5

400.00
200.00
150.00

Distributed projected customers

Cost of Spend(PHP)

78
175
136

320.00
200.00
100.00

5
9
6

30.00
20.00
12.00

7
24
13

45.00
28.00
20.00

2
12
6

300.00
150.00
100.00

3
19
5

330.00
200.00
150.00

Distributed projected customers


69
155
120

Cost of Spend(PHP)
350.00
200.00
100.00

5
10
7

25.00
14.00
12.00

6
23
13

45.00
28.00
20.00

2
14
7

350.00
200.00
100.00

2
12
3

500.00
200.00
150.00

Distributed projected customers


68
154
120

Cost of Spend(PHP)
350.00
200.00
100.00

6
10
7

30.00
20.00
12.00

6
23
13

45.00
28.00
20.00

3
15
8

350.00
200.00
100.00

2
11
3

500.00
200.00
150.00

Distributed projected customers


68
154
120

Cost of Spend(PHP)
350.00
200.00
100.00

5
10
6

35.00
20.00
15.00

6
23
12

30.00
20.00
15.00

2
14
7

500.00
300.00
150.00

2
11
3

350.00
200.00
150.00

Distributed projected customers


76
17
133

Cost of Spend(PHP)
450.00
350.00
150.00

4
10
6

25.00
20.00
15.00

8
17
13

40.00
20.00
15.00

6
14
8

400.00
250.00
100.00

5
7
5

450.00
350.00
200.00

Distributed projected customers


82
148
98

Cost of Spend(PHP)
400.00
190.00
100.00

4
10
6

25.00
20.00
15.00

8
17
13

30.00
20.00
15.00

6
11
7

300.00
230.00
100.00

6
6
5

350.00
200.00
100.00

Distributed projected customers


76
17
133

Cost of Spend(PHP)
400.00
350.00
250.00

4
10
6

25.00
20.00
15.00

8
17
13

40.00
20.00
15.00

6
14
8

530.00
270.00
180.00

5
7
5

650.00
400.00
250.00

Projected sales for 1 week

Projected sales for 1 month

17,250.00
26,350.00
12,100.00

77,625.00
118,575.00
54,450.00

180.00
250.00
105.00

810.00
1,125.00
472.50

240.00
690.00
260.00

1,080.00
3,105.00
1,170.00

700.00
1,800.00
500.00

3,150.00
8,100.00
2,250.00

1,350.00
3,600.00
500.00

6,075.00
16,200.00
2,250.00

296,437.5
Projected sales for 1 week

Projected sales for 1month

20,700.00
23,250.00
12,000.00

93,150.00
104,625.00
54,000.00

175.00
225.00
90.00

787.50
1,012.50
405.00

245.00
720.00
260.00

1,102.50
3,240.00
1,170.00

350.00
1,400.00
400.00
0.00
800.00
2,800.00
750.00

1,575.00
6,300.00
1,800.00
3,600.00
12,600.00
3,375.00
288,742.50

Projected sales for 1 week

Projected sales for 1 month

23,800.00
30,800.00
12,000.00

107,100.00
138,600.00
54,000.00

125.00
180.00
90.00

562.50
810.00
405.00

210.00
600.00
220.00

945.00
2,700.00
990.00

280.00
900.00
240.00

1,260.00
4,050.00
1,080.00

300.00
2,000.00
450.00

1,350.00
9,000.00
2,025.00

324,877.50

Projected sales for 1 week

Projected sales for 1 year

20,400.00
38,250.00
14,280.00

91,800.00
172,125.00
64,260.00

25.00
20.00
15.00

112.50
90.00
67.50

50.00
50.00
15.00

225.00
225.00
67.50

280.00
1,600.00
400.00

1,260.00
7,200.00
1,800.00

800.00
2,800.00
600.00

3,600.00
12,600.00
2,700.00

358,132.50

Projected sales for 1 week

Projected sales for month

27,200.00
30,800.00
12,000.00

122,400.00
138,600.00
54,000.00

0.00
25.00
0.00

0.00
112.50
0.00

0.00
60.00
20.00
600.00
2,200.00
600.00

0.00
270.00
90.00
0.00
2,700.00
9,900.00
2,700.00

1,200.00
3,600.00
750.00

5,400.00
16,200.00
3,375.00

355,747.50

Projected sales for week

Projected sales for 1 month

24,960.00
35,000.00
13,600.00

112,320.00
157,500.00
61,200.00

150.00
180.00
72.00

675.00
810.00
324.00

315.00
672.00
260.00

1,417.50
3,024.00
1,170.00

600.00
1,800.00
600.00

2,700.00
8,100.00
2,700.00

990.00
3,800.00
750.00

4,455.00
17,100.00
3,375.00

376,870.50

Projeccted sales for 1 weeks


24,150.00
31,000.00
12,000.00

Projected sales for 1 month


108,675.00
139,500.00
54,000.00

125.00
140.00
84.00

562.50
630.00
378.00

270.00
644.00
260.00
700.00
2,800.00
700.00

1,215.00
2,898.00
1,170.00
0.00
3,150.00
12,600.00
3,150.00

1,000.00
2,400.00
450.00

4,500.00
10,800.00
2,025.00

Projected sales for 1 week


23,800.00
30,800.00
12,000.00

Projected sales for 1 month


107,100.00
138,600.00
54,000.00

180.00
200.00
84.00

810.00
900.00
378.00

345,253.5

270.00
644.00
260.00

1,215.00
2,898.00
1,170.00

1,050.00
3,000.00
800.00

4,725.00
13,500.00
3,600.00

1,000.00
2,200.00
450.00

4,500.00
9,900.00
2,025.00

Projected sales for 1 week


23,800.00
30,800.00
12,000.00
0.00
0.00
175.00
200.00
90.00
0.00
180.00
460.00
180.00
0.00
1,000.00
4,200.00
1,050.00
0.00
700.00
2,200.00
450.00
0.00
0.00

Projected sales for 1 month


107,100.00
138,600.00
52,800.00

345,321.00

770.00
880.00
396.00
1,320.00
2,070.00
792.00
4,400.00
18,480.00
4,620.00
3,150.00
9,900.00
2,025.00
347,303.00

Projected sales for 1 week


34,200.00
5,950.00
19,950.00

Projected sales for 1 month


153,900.00
26,775.00
89,775.00

100.00
200.00
90.00

450.00
900.00
405.00

320.00
340.00
195.00

1,440.00
1,530.00
877.50

2,400.00
3,500.00
800.00

10,800.00
15,750.00
3,600.00

2,250.00
2,450.00
1,000.00

10,125.00
11,025.00
4,500.00
331,852.50

Projected sales for 1 week


32,800.00
28,120.00
9,800.00

Projected sales for 1 month


147,600.00
126,540.00
44,100.00

0.00
100.00
200.00
90.00

450.00
900.00
405.00

240.00
340.00
195.00

1,080.00
1,530.00
877.50

1,800.00
2,530.00
700.00

8,100.00
11,385.00
3,150.00

2,100.00
1,200.00
500.00

9,450.00
5,400.00
2,250.00

363,217.5

Projected sales for 1 week


30,400.00
5,950.00
33,250.00

Projected sales for 1 month


136,800.00
26,775.00
149,625.00

100.00
200.00
90.00

450.00
900.00
405.00

320.00
340.00
195.00

1,440.00
1,530.00
877.50

3,180.00
3,780.00
1,440.00

14,310.00
17,010.00
6,480.00

3,250.00
2,800.00
1,250.00

14,625.00
12,600.00
5,625.00

389,452.50

4,123,208.00

Das könnte Ihnen auch gefallen