Our Excel Spread Sheets and Graphs!

By: Team Super Sierra(Leah, Jen, Andrew, Brennan, and Hunter)

Excel Spreadsheet

Expenses plus tax 6.25% IncomeItem Cost Quantity Subtotal Total ItemRice (per bag) $2.28 10 $22.80 $24.23 RiceLoaf of Bread $2.00 15 $30.00 $31.88 Loaf of BreadApples (per pound) $1.16 25 $29.00 $30.81 ApplesBananas (per pound) $0.79 15 $11.85 $12.59 BananasFlour (per pound) $1.93 15 $28.95 $30.76 FlourGreen Pepper (per pound) $2.99 15 $44.85 $47.65 Green PepperCucumber (each) $0.99 10 $9.90 $10.52 CucumberTurkey (per pound) $8.78 20 $175.60 $186.58 TurkeySalami (per pound) $15.96 15 $239.40 $254.36 SalamiHam (per pound) $4.99 15 $74.85 $79.53 HamCheese (per pound) $7.58 20 $151.60 $161.08 CheeseOranges (per pound) $0.99 15 $14.85 $15.78 OrangesPears (per pound) $1.79 15 $26.85 $28.53 PearsGrapes (per pound) $3.49 15 $52.35 $55.62 GrapesCarrots (per pound) $1.49 10 $14.90 $15.83 CarrotsTomatos (per pound) $5.58 15 $83.70 $88.93 TomatosLettuce (each head) $1.89 15 $28.35 $30.12 LettuceIce (per bag) $2.00 15 $30.00 $31.88 IceLysol $6.99 5 $34.95 $37.13 LysolFebreeze $2.99 5 $14.95 $15.88 FebreezeBaking Soda $2.00 5 $10.00 $10.63 Baking SodaPaper Towels $1.49 5 $7.45 $7.92 Paper Towels

plus tax 6.25% ProfitSell for Quantity Subtotal Total Item Sell for plus tax Cost plus tax Profit

$3.99 10 $39.90 $42.39 Rice $42.39 $24.23 $18.17$3.99 15 $59.85 $63.59 Loaf of Bread $63.59 $31.88 $31.72$3.99 25 $99.75 $105.98 Apples $105.98 $30.81 $75.17$2.49 15 $37.35 $39.68 Bananas $39.68 $12.59 $27.09$3.99 20 $79.80 $84.79 Flour $84.79 $30.76 $54.03$5.99 15 $89.85 $95.47 Green Pepper $95.47 $47.65 $47.81$3.25 10 $32.50 $34.53 Cucumber $34.53 $10.52 $24.01

$12.99 20 $259.80 $276.04 Turkey $276.04 $186.58 $89.46$19.99 15 $299.85 $318.59 Salami $318.59 $254.36 $64.23$9.99 15 $149.85 $159.22 Ham $159.22 $79.53 $79.69

$12.99 20 $259.80 $276.04 Cheese $276.04 $161.08 $114.96$2.99 15 $44.85 $47.65 Oranges $47.65 $15.78 $31.88$4.99 15 $74.85 $79.53 Pears $79.53 $28.53 $51.00$6.99 15 $104.85 $111.40 Grapes $111.40 $55.62 $55.78$5.99 10 $59.90 $63.64 Carrots $63.64 $15.83 $47.81$8.99 15 $134.85 $143.28 Tomatos $143.28 $88.93 $54.35$3.99 15 $59.85 $63.59 Lettuce $63.59 $30.12 $33.47$4.99 15 $74.85 $79.53 Ice $79.53 $31.88 $47.65

$13.99 5 $69.95 $74.32 Lysol $74.32 $37.13 $37.19$9.99 5 $49.95 $53.07 Febreeze $53.07 $15.88 $37.19$8.99 5 $44.95 $47.76 Baking Soda $47.76 $10.63 $37.13$5.99 5 $29.95 $31.82 Paper Towels $31.82 $7.92 $23.91

Toilet Cleaner $2.99 10 $29.90 $31.77 Toilet Cleaner $11.99 10Sponges $2.00 10 $20.00 $21.25 Sponges $6.99 10

Expenses Income QuantityDelivery Supplies (boxes) $5.20 15 $78.00 $82.88 Delivery Supplies $0.00 40Lysol $6.99 3 $20.97 $22.28 Lysol $0.00 3Febreeze $2.99 3 $8.97 $9.53 Febreeze $0.00 3Baking Soda $2.00 3 $6.00 $6.38 Baking Soda $0.00 3Paper Towels $1.49 5 $7.45 $7.92 Paper Towels $0.00 5Toilet Cleaner $2.99 2 $5.98 $6.35 Toilet Cleaner $0.00 2Sponges $2.00 5 $10.00 $10.63 Sponges $0.00 5Bags $0.10 50 $5.00 $5.31 Bags $0.00 100Cashier $250.00 3 $750.00 $796.88 Cashier $0.00 3Electricity (per month) $42.00 1 $42.00 $44.63 Electricity $0.00 1Table $400.00 2 $800.00 $850.00 Table $0.00 3Heating (per month) $200.00 1 $200.00 $212.50 Heating $0.00 1Lights $8.99 10 $89.90 $95.52 Lights $0.00 10Alarms $25.92 4 $103.68 $110.16 Alarms $0.00 4Grocery Carts/Baskets $60.00 10 $600.00 $637.50 Grocery Carts/Baskets $0.00 15One 1x1ft Tile $15.00 250 $3,750.00 $3,984.38 One 1x1ft Tile $0.00 500Paint (per gallon) $12.97 3 $38.91 $41.34 Paint $0.00 3Toilet $150.00 4 $600.00 $637.50 Toilet $0.00 4Sink $350.00 4 $1,400.00 $1,487.50 Sink $0.00 4Soap $5.00 10 $50.00 $53.13 Soap $0.00 15Changing Table $150.00 1 $150.00 $159.38 Changing Table $0.00 1Paper Towel Dispensers $26.99 4 $107.96 $114.71 Paper Towel Dispensers $0.00 4Employee (each) (per hour) $8.00 8 $64.00 $68.00 Employee $0.00 8

$119.90 $127.39 Toilet Cleaner $127.39 $31.77 $95.63$69.90 $74.27 Sponges $74.27 $21.25 $53.02

Total Cost $2,493.58 $1,261.24 $1,232.34

Profit$0.00 $0.00 Delivery Supplies $0.00 $82.88 -$82.88$0.00 $0.00 Lysol $0.00 $22.28 -$22.28$0.00 $0.00 Febreeze $0.00 $9.53 -$9.53$0.00 $0.00 Baking Soda $0.00 $6.38 -$6.38$0.00 $0.00 Paper Towels $0.00 $7.92 -$7.92$0.00 $0.00 Toilet Cleaner $0.00 $6.35 -$6.35$0.00 $0.00 Sponges $0.00 $10.63 -$10.63$0.00 $0.00 Bags $0.00 $5.31 -$5.31$0.00 $0.00 Cashier $0.00 $796.88 -$796.88$0.00 $0.00 Electricity $0.00 $44.63 -$44.63$0.00 $0.00 Table $0.00 $850.00 -$850.00$0.00 $0.00 Heating $0.00 $212.50 -$212.50$0.00 $0.00 Lights $0.00 $95.52 -$95.52$0.00 $0.00 Alarms $0.00 $110.16 -$110.16$0.00 $0.00 Grocery Carts/Baskets $0.00 $637.50 -$637.50$0.00 $0.00 One 1x1ft Tile $0.00 $3,984.38 -$3,984.38$0.00 $0.00 Paint $0.00 $41.34 -$41.34$0.00 $0.00 Toilet $0.00 $637.50 -$637.50$0.00 $0.00 Sink $0.00 $1,487.50 -$1,487.50$0.00 $0.00 Soap $0.00 $53.13 -$53.13$0.00 $0.00 Changing Table $0.00 $159.38 -$159.38$0.00 $0.00 Paper Towel Dispensers $0.00 $114.71 -$114.71$0.00 $0.00 Employee $0.00 $68.00 -$68.00

Money owed -$9,444.37

Money Owed

January $157.41 January $157.41 January $157.41February $157.41 February $157.41 February $157.41March $157.41 March $157.41 March $157.41April $157.41 April $157.41 April $157.41May $157.41 May $157.41 May $157.41June $157.41 June $157.41 June $157.41July $157.41 July $157.41 July $157.41August $157.41 August $157.41 August $157.41September $157.41 September $157.41 September $157.41October $157.41 October $157.41 October $157.41November $157.41 November $157.41 November $157.41December $157.41 December $157.41 December $157.41

January $157.41 January $157.41February $157.41 February $157.41March $157.41 March $157.41April $157.41 April $157.41May $157.41 May $157.41June $157.41 June $157.41July $157.41 July $157.41August $157.41 August $157.41September $157.41 September $157.41October $157.41 October $157.41November $157.41 November $157.41December $157.41 December $157.41

Repayment schedule for supplies for next five years

per month -$157.41

Thanks for watching ! That’s our math part for our microfinance

project! Stay tuned for the rest of our presentation!