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