Semi Commercial Range Hoods

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:

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