a report of Kiki's Kombucha companies

The amount of each product Kikis kombucha should plan to sell to attend the target weekly income of $2052.39?

whether to add blackberry mint flavored kombucha ?

which of the two investment options to choose?

this is my project and i need a full page a report please.

please write as a report. thank you

Unfavered Strawberry 500 020 2500 400 0.10 038 Fored Costs Emple Kas CcFees 001 DEO 5.00 050 00 100 315 25.17 010.12 Gas 0.30 (soom 000 900 2.00 SO 005 LO in Cos 13 2.50 110 225 300 101 2025 4000 1 Product CU wed 400 ULT 12 3 5.00 00 2500 GO 15 385 1547 CMCU VCU CU CUCU 200 31 390 47.30 LOL 15 150 110 167 111 Taiget Income was 20330 Two com CU 20250 Targe income CU Product Product BU Und 12 KE 01017 PM suun pood su U od 4 BE cos 11 91 70 10 Direct materials 1.24 Direct shor 1.50 Product Co 2.74 Variable selling expense 0.16 Total Variable Costs 2.90 Contribution 1.10 Incremental cost Direct materials 1.25 540/40 $10/40 Direct labor 0.75 530/40 incremental Benefit of processing further namental Revenge 200.00 5200 5200 incremental con OM 250.00 16 DL 150.00 Var OH Fixed OH Var Selling 8.00 10 mental con 408.00 Benefit of processing further (208.00) Investment Option #1: Commercial Kitchen Cash Flows Unflavored Strawberry Revenue 17,500.00 67,500.00 Product Cost 13,700.00 56,850.00 CM 3,800.00 10,650.00 Total CM 14,450.00 Rent 2,000.00 Insurance 200.00 Permit and Inspection 125.00 Cash Flows 12,125.00 Investment Option #2: License Agreement Cash Flows Royalties from Unflavored 7,000.00 5,000 x 4 x 35 Royalties from Strawberry 26,250.00 15,000 x 5 x 35 Cash Flow 33,250.00 Royalty Rate 35.00% . Payback period Commercial Kitchen Cost of investment Monthly Cash Flows Payback period in months Payback penod in yeard Calculations License Agreement 75,000.00 Cost of Investment 12,125,00 Monthly Cash Flows 6.19 Payback Period 0.52 Calculations 15,000.00 33,250.00 0.45 004 Net Present Value Commercial Kitchen Cost of Investment Annual Cash Flows Number of Periods Hurdle Rate PV of Annual Cash Flow Net Present Value of investme Calculations License Agreement 75,000.00 Cost of Investment 145,500.00 Annual 5.00 Number of Periods 10% Hurdle Rate $551,559.47 PV of Annual Cash Flow 476,559.47 Net Present Value of Investment Calculations 15,000.00 399,000.00 5.00 10% $1,512,523.92 1,497,523.92 Unfavered Strawberry 500 020 2500 400 0.10 038 Fored Costs Emple Kas CcFees 001 DEO 5.00 050 00 100 315 25.17 010.12 Gas 0.30 (soom 000 900 2.00 SO 005 LO in Cos 13 2.50 110 225 300 101 2025 4000 1 Product CU wed 400 ULT 12 3 5.00 00 2500 GO 15 385 1547 CMCU VCU CU CUCU 200 31 390 47.30 LOL 15 150 110 167 111 Taiget Income was 20330 Two com CU 20250 Targe income CU Product Product BU Und 12 KE 01017 PM suun pood su U od 4 BE cos 11 91 70 10 Direct materials 1.24 Direct shor 1.50 Product Co 2.74 Variable selling expense 0.16 Total Variable Costs 2.90 Contribution 1.10 Incremental cost Direct materials 1.25 540/40 $10/40 Direct labor 0.75 530/40 incremental Benefit of processing further namental Revenge 200.00 5200 5200 incremental con OM 250.00 16 DL 150.00 Var OH Fixed OH Var Selling 8.00 10 mental con 408.00 Benefit of processing further (208.00) Investment Option #1: Commercial Kitchen Cash Flows Unflavored Strawberry Revenue 17,500.00 67,500.00 Product Cost 13,700.00 56,850.00 CM 3,800.00 10,650.00 Total CM 14,450.00 Rent 2,000.00 Insurance 200.00 Permit and Inspection 125.00 Cash Flows 12,125.00 Investment Option #2: License Agreement Cash Flows Royalties from Unflavored 7,000.00 5,000 x 4 x 35 Royalties from Strawberry 26,250.00 15,000 x 5 x 35 Cash Flow 33,250.00 Royalty Rate 35.00% . Payback period Commercial Kitchen Cost of investment Monthly Cash Flows Payback period in months Payback penod in yeard Calculations License Agreement 75,000.00 Cost of Investment 12,125,00 Monthly Cash Flows 6.19 Payback Period 0.52 Calculations 15,000.00 33,250.00 0.45 004 Net Present Value Commercial Kitchen Cost of Investment Annual Cash Flows Number of Periods Hurdle Rate PV of Annual Cash Flow Net Present Value of investme Calculations License Agreement 75,000.00 Cost of Investment 145,500.00 Annual 5.00 Number of Periods 10% Hurdle Rate $551,559.47 PV of Annual Cash Flow 476,559.47 Net Present Value of Investment Calculations 15,000.00 399,000.00 5.00 10% $1,512,523.92 1,497,523.92