Item                                       Cost of Item Quantity   Total Cost of ItemCheerios 14 oz.                      ...
Unit price cost per ounce Charging for unit price   Profit for unit rate                      $0.21                   $1.4...
Total Profit from selling item      Total profit per month                             $89.60                  $621.93    ...
Total income per Year(asuming everything is sold)    Employees                                           $7,463.16        ...
Wage per Day            Days per week           Days per Year Total Employee Cost per week               $10.00           ...
Employee cost per year $          Advertising Cost of Advertising Trying to Reach All people                      2,600   ...
Expenses per Month   Expenses per Year Expenses per 5 Years Income per Month     Profit per Month              $43.73     ...
Income per year Total profit for first year with loan   Total profit per year without loan       $7,463.16                ...
Total profit for five years   Loan (in US dollars) Interest Total intrest per Year                   $24,196.80           ...
Total amount to pay back to bnak                          $3,010.00
Repayment ScheduleJanuary                   $200.00February                  $300.00March                     $100.00     ...
yment Schedule
Upcoming SlideShare
Loading in...5
×

Microfinance spreadsheet, graph

289

Published on

Published in: Technology, Economy & Finance
0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total Views
289
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
1
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Microfinance spreadsheet, graph

  1. 1. Item Cost of Item Quantity Total Cost of ItemCheerios 14 oz. $2.99 5 $14.95Carolina Gold Long Grain White Rice 2lbs $2.39 3 $7.17Eastern White Potatoes 5 lbs $2.49 4 $9.96Flour 5 lbs $1.69 3 $5.07Small Bottle of Cooking Oil 32 oz $3.29 2 $6.58
  2. 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. 3. Total Profit from selling item Total profit per month $89.60 $621.93 $87.37 $307.20 $112.80 $24.96
  4. 4. Total income per Year(asuming everything is sold) Employees $7,463.16 1
  5. 5. Wage per Day Days per week Days per Year Total Employee Cost per week $10.00 5 Two Hundres sixty $50.00
  6. 6. Employee cost per year $ Advertising Cost of Advertising Trying to Reach All people 2,600 Link on Google $75.00
  7. 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. 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. 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. 10. Total amount to pay back to bnak $3,010.00
  11. 11. Repayment ScheduleJanuary $200.00February $300.00March $100.00 Repayment ScheduleApril $450.00 $300.00 Amount (US dollars) $400.00May $350.00 $410.00June $300.00 $300.00 $250.00July $200.00 $290.00 $150.00August $100.00 $200.00September $50.00 $260.00 $0.00 Repayment ScheduleOctober $400.00 October June January February April September May July November December March AugustNovember $200.00December $50.00 Month
  12. 12. yment Schedule

×