Investor Profit minimum (100,000)
 Average Minimum Sales Per Day 100,000
 Monthly Averages Sales
2,600,000
 Price of Material
1,733,333
 Overhead
1,658,333
 Profit after partner deduction
829,167
 50% Profit returned to company
414,583
 25% Investor Profit per month
103,646