Microfinance spreadsheet, graph
- 1. Item Cost of Item Quantity Total Cost of Item Cheerios 14 oz. $2.99 5 $14.95 Carolina Gold Long Grain White Rice 2lbs $2.39 3 $7.17 Eastern White Potatoes 5 lbs $2.49 4 $9.96 Flour 5 lbs $1.69 3 $5.07 Small Bottle of Cooking Oil 32 oz $3.29 2 $6.58
- 2. Unit price cost per ounce Charging for unit price Profit for unit rate $0.21 $1.49 $1.28 $0.07 $0.99 $0.92 $0.03 $0.99 $0.96 $0.02 $0.49 $0.47 $0.10 $0.49 $0.39
- 3. Total Profit from selling item Total profit per month $89.60 $621.93 $87.37 $307.20 $112.80 $24.96
- 4. Total income per Year(asuming everything is sold) Employees $7,463.16 1
- 5. Wage per Day Days per week Days per Year Total Employee Cost per week $10.00 5 Two Hundres sixty $50.00
- 6. Employee cost per year $ Advertising Cost of Advertising Trying to Reach All people 2,600 Link on Google $75.00
- 7. Expenses per Month Expenses per Year Expenses per 5 Years Income per Month Profit per Month $43.73 $524.76 $2,623.80 $621.93 $578.20
- 8. Income per year Total profit for first year with loan Total profit per year without loan $7,463.16 $1,829.36 $4,839.36
- 9. Total profit for five years Loan (in US dollars) Interest Total intrest per Year $24,196.80 2,500 $42.50 $510.00
- 10. Total amount to pay back to bnak $3,010.00
- 11. Repayment Schedule January $200.00 February $300.00 March $100.00 Repayment Schedule April $450.00 $300.00 Amount (US dollars) $400.00 May $350.00 $410.00 June $300.00 $300.00 $250.00 July $200.00 $290.00 $150.00 August $100.00 $200.00 September $50.00 $260.00 $0.00 Repayment Schedule October $400.00 October June January February April September May July November December March August November $200.00 December $50.00 Month
- 12. yment Schedule