Cabinet Organizers

Investment Amount: $15,000.00

These products are high end cabinet organizers for the Kitchen, utility, closet, and laundry rooms and Garages. Initially we will sell these goods in Marketplaces and then create a comprehensive brand and website. These organizers are likely to sell in groups totaling in the high hundreds for the average sale. Over time we will finds additional uses for these products develop new solutions and enhance the existing website with related items that complements the sale of these products. The following links are both additional information about the 10 year history of the company and the agreement governing becoming an Inventory investor/owner:

Year	Year 1	Year 2	Year 3	Year 4	Year 5
Investors Inventory Assets	$14,876.03	$17,255.24	$18,086.96	$19,972.83	$22,095.96
Estimated Turnover per Year	2.2	2.6	3	3.2	3.3
Estimated Sales Volume/Year	$80,000	$105,000	$130,000	$150,000	$175,000
Estimated Net Sales Price	$110	$110	$115	$115	$120
Estimated Cost/Ocean Freight	$45	$47	$48	$49	$50
Estiamed Gross Profit/Item	$65	$63	$67	$66	$70
Estimated Advertising Percentage	19%	18%	16%	15%	15%
Estimated Fixed Cost Percentage	34%	33%	32%	31%	30%
Estimated Annual ROI	16%	19%	37%	43%	53%
Estimated Investor Net Profit	$2,436.36	$3,293.18	$6,669.57	$8,543.48	$11,666.67
Estimated Inventory Reinvestment	$17,255.24	$18,086.96	$19,972.83	$22,095.96	$0.00
Estimated Investor Payout	$57.15	$2,461.46	$4,783.70	$6,420.35	$33,762.63
Estimated Accumulated Payout	$57.15	$2,518.62	$7,302.31	$13,722.66	$47,485.29