Investment Amount: $4,000.00
These units will primarily be use for outdoor kitchens and commercial home kitchens. Primarily sold in marketplaces and merged into one of our existing brand sites. Further it will be offered on our outdoor kitchen site and other sites that a listing will be approperate. The following links are both additional information about the 10 year history of the company and the agreement governing becoming an Inventory investor/owner:
Inventory Investors Outline
Business Cooperation Agreement
| Year | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|
| Investors Inventory Assets | $3,602.94 | $2,906.98 | $2,988.51 | $3,105.47 | $3,493.36 |
| Estimated Turnover per Year | 1.6 | 2.4 | 2.8 | 3.2 | 3.3 |
| Estimated Sales Volume/Year | $20,000 | $24,000 | $28,000 | $33,000 | $38,000 |
| Estimated Net Sales Price | $850 | $860 | $870 | $880 | $890 |
| Estimated Cost/Ocean Freight | $245 | $250 | $260 | $265 | $270 |
| Estiamed Gross Profit/Item | $605 | $610 | $610 | $615 | $620 |
| Estimated Advertising Percentage | 25% | 21% | 18% | 15% | 15% |
| Estimated Fixed Cost Percentage | 34% | 33% | 32% | 31% | 30% |
| Estimated Annual ROI | 34% | 70% | 94% | 127% | 134% |
| Estimated Investor Net Profit | $1,217.65 | $2,031.63 | $2,816.09 | $3,941.25 | $4,685.96 |
| Estimated Inventory Reinvestment | $2,906.98 | $2,988.51 | $3,105.47 | $3,493.36 | $0.00 |
| Estimated Investor Payout | $1,913.61 | $1,950.10 | $2,699.13 | $3,553.36 | $8,179.32 |
| Estimated Accumulated Payout | $1,913.61 | $3,863.70 | $6,562.84 | $10,116.20 | $18,295.51 |