This post thought that a casual conversation with the supplier would only result in so little additional revenues to the company but 8 numbers is substantial and strategic. It can add 4 -5 years worth of inventory. And the costs are minimal on the average only P600/unit
-x-x-x-x-x-x-x-x-x-x-
Subject: ESTIMATED ADDITIONAL BUSINESS FOR 3RD BATCH OF BACKFILLING
Objectives:
1. To construct additional inventories for sale
2. Add to sales amount and NI
Background
1. We ordered 100 tl for a sales campaign to build 1,400, may predev price at may marketing plan
2. We ordered two batches of 100 tl each; the first one at 4,700, the second one at 4,500
3. Yield analysis
Addtl area Addtl lots Volume /sm /lot (15,000 cu meters Cost 450,000/no of plots
4,700 x 100 = 470,000 2,330 sm 932 16.00 482.00
4,500 x 100= 450,000 1,627.00 651 23.00 691.00
Average cost 920,000 3,957.00 1,583 7.58??? 581.00
ROI estimated:
Sales/investment 158,300,000/ 920,000 171 x 1710%
Net sales/investment 158 x. 48%/.92 = 75.84/.0.920 824%
NI our share 75.84 x 55%/920= 41.71/.920 453%
WTDN
option
1. Order another 100 tl at 4,500 450,000 payable in the next 90 days
2. Estimate:
Yield volume estimate
Say 1,300 sm/2.5 = 520 ilow na natin 450 plots
3. Estimated area yield 1125 estimated plots yield - 450 Cost per sm 450,000/1125 = 400 cost/plot 1,000 sm
4. Estimate for total
Lot yield Total cost Cost per plot
First two batch - 1,583 920,000 581.00
Next batch 500 450,000 1,000.00
Total 2,082 1,370,000 658.00
Estimated total sales 208,200,000 x 200
5. Conclusion:
1. Order pa tayo 100+ additionl baka 4,400
2. 90 days ang payment period
Pricing: 500 at 100,000 50,000,000
next 500 at 120,000 60,000,000
500 140,000 70,000,000
500 160,000 80,000,000
Estd total revenues 260,000,000
6. Rewards
1% x 260,000,000 = 2,600,000 to PO