Вы находитесь на странице: 1из 1

Purchase 25 widgets or more for @ $1,000.

00 per widget

Purchase less than 25 widget for $1,100.00

You can sell the widget for $1,430.00


It's going to take 10 weeks for you to sell the widgets. (2.5 widgets per week)

It cost you $40.55 per week in inventory to store the widgets and you are also factoring in your cost in interest payments per week because you are financing the widgets.

Should you buy the widget at the regular price or should you buy the widgets in bulk?

Buy Bulk Bulk Purchase - Estimated Weekly Cost


Avg Sell Inventor Widget Widget
Variables per wk y
Interest
Subtotal Total
Revenue Net

Week1 22.5 - 338 25,000 25,338 3,575.00 ###


More than 25 Widgets (=) 1,000.00 Week2 20.0 - 300 - 300 3,575.00 3,275.00
Less than 25 widgets (=) 1,100.00 Week3 17.5 - 263 - 263 3,575.00 3,312.50
# of Widgets (=) 25 Week4 15.0 - 225 - 225 3,575.00 3,350.00
Widget Sell Price (=) 1,430.00 Week5 12.5 - 188 - 188 3,575.00 3,387.50
Avg. Sales per week (=) 2.5 Week6 10.0 - 150 - 150 3,575.00 3,425.00
Inventory cost per week/widget (=) - Week7 7.5 - 113 - 113 3,575.00 3,462.50
Difference Between "Bulk" and "As Need"
(=) $813 Week8 5.0 - 75 - 75 3,575.00 3,500.00
Est. Interest cost per week /per Week9 - 38 - 38
(=) 15.00 (not amortized) 2.5 3,575.00 3,537.50
widget
Week10 0.0 - - - - 3,575.00 3,575.00
Totals: - 1,688 26,688 ### 9,062.50
Revenue

As Needed Purchase- Estimated Weekly Cost


40,000.00 Avg Sell
Inventor Widget Widget
35,000.00 2.5 per Interest Revenue Net
y Subtotal Total
wk
30,000.00 Week1 2.5 1,100 2,750 3,575.00 825.00
Revenue
25,000.00 Week2 2.5 1,100 2,750 3,575.00 825.00
20,000.00 Week3 2.5 1,100 2,750 3,575.00 825.00
15,000.00 Week4 2.5 1,100 2,750 3,575.00 825.00
10,000.00 Week5 2.5 1,100 2,750 3,575.00 825.00
5,000.00 Week6 2.5 1,100 2,750 3,575.00 825.00
Week7 2.5 1,100 2,750 3,575.00 825.00
-
Bulk Need Week8 2.5 1,100 2,750 3,575.00 825.00
Week9 2.5 1,100 2,750 3,575.00 825.00
Week10 2.5 1,100 2,750 3,575.00 825.00
Net Totals: - - 27,500 ### 8,250.00

(813) - 813
9,200.00 9,062.50
9,000.00 Revenue Net
Bulk 35,750.00 9,062.50
8,800.00 Net Need 35,750.00 8,250.00
8,600.00
8,400.00
8,250.00
8,200.00
8,000.00
7,800.00
Bulk Need

Buy Bulk

1212