
Originally Posted by
SachinMammookka
Angamali - Carnival[3 Shows] {Apr 15-23:5 Shows,Apr 24-30:4 Shows,May 1:2 Shows,Frm may 2:3 Shows}
Apprx Figures aanu, not accurate one
April 15: 5 shows, Rs. 38080 * 5 = Rs 190400. First Day almost 95% occupancy , So Day 1 --> Rs. 1.80 Lakhs
April 16: 5 shows, 26,120 * .80 = 20,900 remaining 4 shows Rs. 32100 * 4 * 0.90 = Rs. 115560 So Day 2 --> Rs. 1.36 Lakhs
April 17: 5 shows, 26,120 * .60 = 15,672 remaining 4 shows Rs. 32100 * 4 * 0.80 = Rs. 102720 So Day 3 --> Rs. 1.18 Lakhs
April 18: 5 shows, 32,100 * .60 = 19,260 remaining 4 shows Rs. 38080 * 4 * 0.80 = Rs. 121856 So Day 4 --> Rs. 1.41 Lakhs
April 19: 5 shows, 32,100 * .70 = 22470 remaining 4 shows Rs. 38080 * 4 * 0.85 = Rs. 129472 So Day 5 --> Rs. 1.52 Lakhs
April 20-23, 20 shows, 26,120 * 4 * 0.4 = 41,792 remaining 16 shows Rs. 32100 * 16 * 0.65 = Rs. 333840 So 6-9 days --> Rs. 3.76 Lakhs
April 24: 4 shows, 26,120 * .40 = 10,448 remaining 3 shows Rs. 32100 * 3 * 0.60 = Rs. 57780 So Day 10 --> Rs. 0.7 Lakhs
April 25-26: 8 shows, 32,100 * 2 * .60 = 38520 remaining 6 shows Rs. 38080 * 6 * 0.70 = Rs. 1,60,000 So Day 11-12 --> Rs. 2.0 Lakhs
April 27-29: 12 shows, 26,120 * .30 * 3 = 23,508 remaining 9 shows Rs. 32100 * 9 * 0.60 = Rs. 173340 So Day 13-15 --> Rs. 1.96 Lakhs
April 30: 4 shows, 26,120 * .40 = 10,448 remaining 3 shows Rs. 32100 * 3 * 0.75 = Rs. 72225 So Day 16 --> Rs. 0.82 Lakhs
May 1: 2 shows, Rs. 24360 * 2 * 0.90 = Rs. 43848 So Day 17 --> Rs. 0.44 Lakhs
May 2: 2 shows, Rs. 24360 * 2 * 0.80 = Rs. 38976 So Day 18 --> Rs. 0.39 Lakhs
May 3: 3 shows, 32,100 * .60 = 19260 remaining 2 shows Rs. 38080 * 2 * 0.95 = Rs. 72,352 So Day 19 --> Rs. 0.91 Lakhs
May 4-8: 15 shows, 26,120 * 5 * .30 = 39180 remaining 10 shows Rs. 32100 * 10 * 0.60 = Rs. 192600 So Day 20-24 --> Rs. 2.31 Lakhs
May 9-10: 6 shows, 32,100 * 2 * .40 = 25680 remaining 4 shows Rs. 38080 * 4 * 0.90 = Rs. 1,37,088 So Day 25-26 --> Rs. 1.63 Lakhs
Total Apprx Collection: 22.19 Lakhs kurachu koode kurachalum it would be more than 20 lakhs
N.B. Harthal karanam 1 or 2 shows miss aayittundu still we can expect around 20 lakhs, corrections undeel plz correct