ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Monthly Expenses$$$Income$$$
3
Sales$39.99/Unit259,735SBA Loan500000
https://www.bankrate.com/loans/small-business/small-business-loan-amounts/
4
https://www.plastopialtd.com/#:~:text=Plastopia%20provides%20China%20Injection%20Molding,molded%20parts%20from%20100%20units%2B.
Plastic0.332000/6000 Units
5
https://www.aliexpress.us/item/3256808021195018.html?spm=a2g0o.productlist.main.1.7b31llepllepO9&algo_pvid=5b987e75-a5dd-4501-99cc-fb43d366668c&algo_exp_id=5b987e75-a5dd-4501-99cc-fb43d366668c-0&pdp_npi=4%40dis%21USD%2113.71%2110.71%21%21%2113.71%2110.71%21%402103244417384731576343621ea7e4%2112000044236576601%21sea%21US%210%21ABX&curPageLogUid=h57XMvqfpFNP&utparam-url=scene%3Asearch%7Cquery_from%3A
Waveshare ESP-32 C6$1110.71/Unit
6
https://www.aliexpress.us/item/2255800058929162.html?spm=a2g0o.productlist.main.1.6641LAV6LAV6w5&algo_pvid=407d1ea6-2fef-40d0-81ef-ccb45ac72345&algo_exp_id=407d1ea6-2fef-40d0-81ef-ccb45ac72345-0&pdp_npi=4%40dis%21USD%212.63%210.99%21%21%212.63%210.99%21%40210318c317384530884134959ef829%2110000000993711802%21sea%21US%210%21ABX&curPageLogUid=D1L0V39yLxIV&utparam-url=scene%3Asearch%7Cquery_from%3A
Coin Haptic Sensor0.09.99/10 Units
7
https://www.aliexpress.us/item/3256807891253847.html?spm=a2g0o.productlist.main.2.56b9nPuUnPuUwM&algo_pvid=e0432897-8edd-4934-a3d1-9d050ce00995&algo_exp_id=e0432897-8edd-4934-a3d1-9d050ce00995-1&pdp_npi=4%40dis%21USD%217.16%210.99%21%21%2151.94%217.19%21%402103146c17384733629216313eb4f3%2112000043565650674%21sea%21US%210%21ABX&curPageLogUid=mIPI3YYIUZGL&utparam-url=scene%3Asearch%7Cquery_from%3A
Boxes0.20.99/5 Units
8
https://www.aliexpress.us/item/3256802754766661.html?spm=a2g0o.productlist.main.47.6093481bXiyMXD&algo_pvid=f8c7c8d2-726f-449c-8950-fea3ec820a1f&algo_exp_id=f8c7c8d2-726f-449c-8950-fea3ec820a1f-46&pdp_npi=4%40dis%21USD%218.28%215.28%21%21%218.28%215.28%21%402103205217384731852346184ef827%2112000030704335523%21sea%21US%210%21ABX&curPageLogUid=gXwDQECJEXLw&utparam-url=scene%3Asearch%7Cquery_from%3A
3.7V LiPo 1100MAH 5.285.28/Unit
9
https://www.upperinc.com/blog/how-to-reduce-packaging-costs/#:~:text=While%20there%20is%20no%20set,of%20the%20product's%20retail%20price.
Labels1.005% of Unit Cost
10
https://www.aliexpress.us/item/3256805426034296.html?spm=a2g0o.productlist.main.3.213a6992dJk709&algo_pvid=fddc19fe-9864-4871-b071-91711f168410&algo_exp_id=fddc19fe-9864-4871-b071-91711f168410-2&pdp_npi=4%40dis%21USD%211.63%210.99%21%21%2111.80%217.16%21%402103277f17384738838441869ee13a%2112000033747054168%21sea%21US%210%21ABX&curPageLogUid=Q6LlNkBbFe94&utparam-url=scene%3Asearch%7Cquery_from%3A
Keychain0.01.99/100 Units
11
12
Product Total17.91
13
14
Production$107,46017.91/Unit (6,000)
15
Prototypes$17920/Unit (10)
16
17
https://www.energysage.com/local-data/electricity-cost/tx/brazos-county/college-station/
Utilities$500Avg. Monthly Rate
18
https://www.loopnet.com/search/office-space/college-station-tx/for-lease/
Rent$3,400$34/Sqft, 250Sqft/Emp
19
https://www.bdc.ca/en/articles-tools/marketing-sales-export/marketing/what-average-marketing-budget-for-small-business
Marketing$25,90010% of Revenue
20
https://www.bankrate.com/loans/small-business/average-business-loan-rates/
Loan Repayment$40,0008% Interest Rate
21
https://guidedimports.com/shipping-from-china-to-us/
Shipping$250$10/400 Units
22
https://www.ziprecruiter.com/Salaries/-in-College-Station,TX
Salary$13,000Average Salary/4/12
23
https://www.uptech.team/blog/software-development-costs
Software Upkeep$10,00010% Development
24
https://www.statista.com/statistics/744071/manufacturing-labor-costs-per-hour-china-vietnam-mexico/#:~:text=In%202018%2C%20manufacturing%20labor%20costs,2.73%20U.S.%20dollars%20in%20Vietnam.
China Manufacturing Costs$10,00010Emps, $480 a day
25
https://www.justchinait.com/knowledge-base/how-much-does-the-china-warehouse-cost/
China Property Costs$6,500500M^2, $13 per M^2
26
Shipping Insurance$6,000$1/Unit
27
28
Recurring Expenses$217,189Income Total259,735First Month-112,454
29
Will Operate on a loss first months due to startup costs, revenue will grow following
30
https://www.uptech.team/blog/software-development-costs
Software$100,000Development Cost
31
https://www.businessofapps.com/app-developers/research/app-development-cost/
App Development$50,000Development CostMonthly Revenue 42546
32
https://www.businessofapps.com/app-developers/research/app-development-cost/
App Testing5,00010% Development
33
34
One Time Expenses$155,000
35
36
Expenses Total First Month372,189
37
Expense Total Recurring$217,189
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