Sales Revenue Forecast

	A	B	C	D	F	G
1	HC Creators
2
3
4	Month(2022)	Creators	Average Monthly Payout($)	Estimate Revenue	Assumptions
5	January	480	250	$4,200.00	Month-Over-month Growth	50%
6	February	720	250	$6,300.00	Monthly average Revenue by creators	$250.00
7	March	1080	250	$9,450.00
8	April	1620	250	$14,175.00
9	May	2430	250	$21,262.50
10	June	3645	250	$31,893.75
11	July	5467.5	250	$47,840.63
12	August	8201.25	250	$71,760.94
13	September	12301.875	250	$107,641.41
14	October	18452.8125	250	$253,726.17
15	November	27679.21875	250	$242,193.16
16	December	41518.82813	250	$363,289.75
17				£1,173,733.30
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100