Milligan's Master

Item No.
A00100
A00110
A00120
A00130
A00140
A00150
A00210
A00310
A00320
A00410
A00420
A00430
A00510
A00520
A00530
A00610
A00620
A00710
A00720
A00730
A00740
A00750
A00810
A00820
A00910
A00920
A00930
A00940
A00950
A00960

Description

Unit Cost

8' x 6' Aluminum Shed

10' x 8' Aluminum Shed
12' x 20' Aluminum Shed
6' x 4' Aluminum Shed
8' x 4' Aluminum Shed
10' x 14' Aluminum Shed
8' x 10' Aluminum Barn
12' x 8' Double Door Aluminum Shed
16' x 10' Double Door Aluminum Shed
8' x 10' Wood Barn
8' x 12' Wood Barn
10' x 16' Wood Barn
8' x 10' Picnic Table
3' x 7' Picnic Table
8' Child's Picnic Table
10' Octagon Cedar Gazebo
12' Cedar Octagon Gazebo
4' x 6' Cedar Shed
8' x 10' Cedar Shed
6' x 10' Cedar Garden Hut
8' x 10' Cedar Cabana Shed
6' x 6' Cedar Garden Hut
6' x 20 Covered Bridge
8' x 40' Covered Bridge
Wagon Planter
Mailbox Planter
4' Windmill
6' Windmill
6' Wishing Well
12' Wishing Well

Cost of Avg. Inventory

Avg
Minimum

$37,416.36
$2,855.00

$148.14
$185.17
$1,393.56
$346.36
$424.58
$650.99
$840.47
$1,043.57
$1,141.84
$541.33
$751.87
$808.26
$269.28
$207.42
$210.59
$2,499.99
$2,963.99
$333.33
$1,135.32
$1,135.00
$1,148.56
$879.99
$1,250.00
$2,509.72
$11.42
$21.02
$30.66
$43.99
$53.32
$130.66

Unit Sales
Price
$199.99
$249.99
$1,950.99
$519.59
$620.75
$1,200.00
$1,050.59
$1,304.47
$1,507.24
$804.49
$999.99
$1,074.99
$399.99
$299.99
$350.99
$2,999.99
$3,430.99
$500.00
$1,702.99
$1,350.00
$1,607.99
$950.78
$1,400.99
$4,700.00
$15.99
$27.99
$45.99
$65.99
$79.99
$195.99

Annual Sales Cost of Goods Sold

$155,238.95
$115,437.19
$9,243.99
$5,019.44

Maximum

$187,499.25

$563,143.00

$378,931.00

Milligan's Master Inventory Sheet

March 13, 2014

Average
On Hand

Average Unit
Sales/Year
48
50
50
50
50
20
75
80
10
50
48
10
25
77
44
75
15
80
72
80
75
114
42
2
250
230
275
300
300
25

Annual Gross Profit

Cost Of Goods
Sold

$99,995.00
$99,996.00
$146,324.25
$125,221.19
$133,461.25
$300,000.00
$212,219.18
$393,949.94
$75,362.00
$563,143.00
$139,998.60
$80,624.25
$129,996.75
$254,991.50
$55,105.43
$449,998.50
$133,808.61
$100,000.00
$127,724.25
$236,250.00
$218,686.64
$309,003.50
$105,074.25
$9,400.00
$14,391.00
$23,651.55
$9,243.99
$18,345.22
$62,392.20
$28,810.53

$25,925.00
$25,928.00
$41,807.25
$41,748.43
$42,176.55
$137,252.50
$42,444.24
$78,791.80
$18,270.00
$184,212.00
$34,736.80
$20,004.75
$42,480.75
$78,684.50
$22,042.80
$75,000.00
$18,213.00
$33,334.00
$42,575.25
$37,625.00
$62,482.48
$23,006.75
$11,324.25
$4,380.56
$4,113.00
$5,889.65
$3,081.33
$6,116.00
$20,802.60
$9,603.51

$74,070.00
$74,068.00
$104,517.00
$83,472.76
$91,284.70
$162,747.50
$169,774.94
$315,158.14
$57,092.00
$378,931.00
$105,261.80
$60,619.50
$87,516.00
$176,307.00
$33,062.63
$374,998.50
$115,595.61
$66,666.00
$85,149.00
$198,625.00
$156,204.16
$285,996.75
$93,750.00
$5,019.44
$10,278.00
$17,761.90
$6,162.66
$12,229.22
$41,589.60
$19,207.02

$4,657,168.58

$1,194,052.75

Annual Sales
500
400
75
241
215
250
202
302
50
700
140
75
325
850
157
150
39
200
75
175
136
325
75
2
900
845
201
278
780
147

Q4 , Q5 (Total)

Annual Gross Profit

Gross Margin Ratio Markup Percentage
$39,801.76
27.81%
40.74%
$3,081.33
7.45%
8.04%

$1,194,052.75

46.60%

87.27%

Cost Of
Gross Markup
Gross
Average
Margin Based on
Profit
Inventory
Ratio
Cost
$7,110.72 25.93% 35.00%
$51.85
$9,258.50 25.93% 35.01%
$64.82
$69,678.00 28.57% 40.00% $557.43
$17,318.00 33.34% 50.01% $173.23
$21,229.00 31.60% 46.20% $196.17
$13,019.80 45.75% 84.33% $549.01
$63,035.25 20.00% 25.00% $210.12
$83,485.60 20.00% 25.00% $260.90
$11,418.40 24.24% 32.00% $365.40
$27,066.50 32.71% 48.61% $263.16
$36,089.76 24.81% 33.00% $248.12
$8,082.60 24.81% 33.00% $266.73
$6,732.00 32.68% 48.54% $130.71
$15,971.34 30.86% 44.63%
$92.57
$9,265.96 40.00% 66.67% $140.40
$187,499.25 16.67% 20.00% $500.00
$44,459.85 13.61% 15.76% $467.00
$26,666.40 33.33% 50.00% $166.67
$81,743.04 33.33% 50.00% $567.67
$90,800.00 15.93% 18.94% $215.00
$86,142.00 28.57% 40.00% $459.43
$100,318.86
7.45%
8.04%
$70.79
$52,500.00 10.78% 12.08% $150.99
$5,019.44 46.60% 87.27% $2,190.28
$2,855.00 28.58% 40.02%
$4.57
$4,834.60 24.90% 33.16%
$6.97
$8,431.50 33.33% 50.00%
$15.33
$13,197.00 33.34% 50.01%
$22.00
$15,996.00 33.34% 50.02%
$26.67
$3,266.50 33.33% 50.00%
$65.33

Inventory
Turnover
10.42
8.00
1.50
4.82
4.30
12.50
2.69
3.78
5.00
14.00
2.92
7.50
13.00
11.04
3.57
2.00
2.60
2.50
1.04
2.19
1.81
2.85
1.79
1.00
3.60
3.67
0.73
0.93
2.60
5.88

Days In
Inventory
35.04
45.63
243.33
75.73
84.88
29.20
135.52
96.69
73.00
26.07
125.14
48.67
28.08
33.06
102.29
182.50
140.38
146.00
350.40
166.86
201.29
128.03
204.40
365.00
101.39
99.35
499.38
393.88
140.38
62.07

Ch(Holdin Cp(Orderi
g cost)
ng Cost)
$2.96
$3.70
$27.87
$6.93
$8.49
$13.02
$16.81
$20.87
$22.84
$10.83
$15.04
$16.17
$5.39
$4.15
$4.21
$50.00
$59.28
$6.67
$22.71
$22.70
$22.97
$17.60
$25.00
$50.19
$0.23
$0.42
$0.61
$0.88
$1.07
$2.61

$14.81
$18.52
$139.36
$34.64
$42.46
$65.10
$84.05
$104.36
$114.18
$54.13
$75.19
$80.83
$26.93
$20.74
$21.06
$250.00
$296.40
$33.33
$113.53
$113.50
$114.86
$88.00
$125.00
$250.97
$1.14
$2.10
$3.07
$4.40
$5.33
$13.07

Item No.
A00410
A00150
A00310
A00520
A00610
A00740
A00720
A00510
A00210
A00140
A00120
A00130
A00730
A00420
A00710
A00110
A00100
A00750
A00530
A00950
A00430
A00320
A00620
A00810
A00960
A00940
A00920
A00820
A00910
A00930

Description
8' x 10' Wood Barn
10' x 14' Aluminum Shed
12' x 8' Double Door Aluminum Shed
3' x 7' Picnic Table
10' Octagon Cedar Gazebo
8' x 10' Cedar Cabana Shed
8' x 10' Cedar Shed
8' x 10' Picnic Table
8' x 10' Aluminum Barn
8' x 4' Aluminum Shed
12' x 20' Aluminum Shed
6' x 4' Aluminum Shed
6' x 10' Cedar Garden Hut
8' x 12' Wood Barn
4' x 6' Cedar Shed
10' x 8' Aluminum Shed
8' x 6' Aluminum Shed
6' x 6' Cedar Garden Hut
8' Child's Picnic Table
6' Wishing Well
10' x 16' Wood Barn
16' x 10' Double Door Aluminum Shed
12' Cedar Octagon Gazebo
6' x 20 Covered Bridge
12' Wishing Well
6' Windmill
Mailbox Planter
8' x 40' Covered Bridge
Wagon Planter
4' Windmill

Annual Gross Profit

$184,212.00
$137,252.50
$78,791.80
$78,684.50
$75,000.00
$62,482.48
$42,575.25
$42,480.75
$42,444.24
$42,176.55
$41,807.25
$41,748.43
$37,625.00
$34,736.80
$33,334.00
$25,928.00
$25,925.00
$23,006.75
$22,042.80
$20,802.60
$20,004.75
$18,270.00
$18,213.00
$11,324.25
$9,603.51
$6,116.00
$5,889.65
$4,380.56
$4,113.00
$3,081.33

Every Day Demand

Lead Days
1.92
0.68
0.83
2.33
0.41
0.37
0.21
0.89
0.55
0.59
0.21
0.66
0.48
0.38
0.55
1.10
1.37
0.89
0.43
2.14
0.21
0.14
0.11
0.21
0.40
0.76
2.32
0.01
2.47
0.55

Safety Stock Days

5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5

3
3
3
3
3
3
3
3
3
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0

Lead Time requirement

9.59
3.42
4.14
11.64
2.05
1.86
1.03
4.45
2.77
2.95
1.03
3.30
2.40
1.92
2.74
5.48
6.85
4.45
2.15
10.68
1.03
0.68
0.53
1.03
2.01
3.81
11.58
0.03
12.33
2.75

Reorder Level
77
27
33
93
16
15
8
36
22
24
6
20
14
12
16
33
41
27
13
64
6
4
3
6
12
23
69
0
62
14

$786,100.07

65.83%

$396,377.79

33.20%

$11,574.89

0.97%

Lead time

3.287671
2.980822
1.643836
7.123288
4.427397

Item No.
A00100
A00110
A00120
A00130
A00140
A00150
A00210
A00310
A00320
A00410
A00420
A00430
A00510
A00520
A00530
A00610
A00620
A00710
A00720
A00730
A00740
A00750
A00810
A00820
A00910
A00920
A00930
A00940
A00950
A00960

Item Desc.
8' x 6' Aluminum Shed
10' x 8' Aluminum Shed
12' x 20' Aluminum Shed
6' x 4' Aluminum Shed
8' x 4' Aluminum Shed
10' x 14' Aluminum Shed
8' x 10' Aluminum Barn
12' x 8' Double Door Aluminum Shed
16' x 10' Double Door Aluminum Shed
8' x 10' Wood Barn
8' x 12' Wood Barn
10' x 16' Wood Barn
8' x 10' Picnic Table
3' x 7' Picnic Table
8' Child's Picnic Table
10' Octagon Cedar Gazebo
12' Cedar Octagon Gazebo
4' x 6' Cedar Shed
8' x 10' Cedar Shed
6' x 10' Cedar Garden Hut
8' x 10' Cedar Cabana Shed
6' x 6' Cedar Garden Hut
6' x 20 Covered Bridge
8' x 40' Covered Bridge
Wagon Planter
Mailbox Planter
4' Windmill
6' Windmill
6' Wishing Well
12' Wishing Well

EOQ

Data
70.71
63.25
27.39
49.09
46.37
50.00
44.94
54.95
22.36
83.67
37.42
27.39
57.01
92.20
39.62
38.73
19.75
44.72
27.39
41.83
36.88
57.01
27.39
4.47
94.87
91.92
44.83
52.73
88.32
38.34

5000
4000
750
2410
2150
2500
2020
3020
500
7000
1400
750
3250
8500
1570
1500
390
2000
750
1750
1360
3250
750
20
9000
8450
2010
2780
7800
1470

Ordering Count
7
6
3
5
5
5
4
5
2
8
4
3
6
9
4
4
2
4
3
4
4
6
3
0
9
9
4
5
9
4

Every Day Demand

1.37
1.10
0.21
0.66
0.59
0.68
0.55
0.83
0.14
1.92
0.38
0.21
0.89
2.33
0.43
0.41
0.11
0.55
0.21
0.48
0.37
0.89
0.21
0.01
2.47
2.32
0.55
0.76
2.14
0.40

Assume Lead time - 5 days

Lead Time requirement
6.85
5.48
1.03
3.30
2.95
3.42
2.77
4.14
0.68
9.59
1.92
1.03
4.45
11.64
2.15
2.05
0.53
2.74
1.03
2.40
1.86
4.45
1.03
0.03
12.33
11.58
2.75
3.81
10.68
2.01

Assume Lead time - 5 days

Lead Time

Mark Up
35.00%
35.01%
40.00%
50.01%
46.20%
84.33%
25.00%
25.00%
32.00%
48.61%
33.00%
33.00%
48.54%
44.63%
66.67%
20.00%
15.76%
50.00%
50.00%
18.94%
40.00%
8.04%
12.08%
87.27%
40.02%
33.16%
50.00%
50.01%
50.02%
50.00%

Item No
A00100
A00110
A00120
A00130
A00140
A00150
A00210
A00310
A00320
A00410
A00420
A00430
A00510
A00520
A00530
A00610
A00620
A00710
A00720
A00730
A00740
A00750
A00810
A00820
A00910
A00920
A00930
A00940
A00950
A00960

Milligan's Backyard Inventory Analysis Sheet

Less Than 30 % Markup
Item Desc.
8' x 6' Aluminum Shed
10' x 8' Aluminum Shed
12' x 20' Aluminum Shed
6' x 4' Aluminum Shed
8' x 4' Aluminum Shed
10' x 14' Aluminum Shed
8' x 10' Aluminum Barn
12' x 8' Double Door Aluminum Shed
16' x 10' Double Door Aluminum Shed
8' x 10' Wood Barn
8' x 12' Wood Barn
10' x 16' Wood Barn
8' x 10' Picnic Table
3' x 7' Picnic Table
8' Child's Picnic Table
10' Octagon Cedar Gazebo
12' Cedar Octagon Gazebo
4' x 6' Cedar Shed
8' x 10' Cedar Shed
6' x 10' Cedar Garden Hut
8' x 10' Cedar Cabana Shed
6' x 6' Cedar Garden Hut
6' x 20 Covered Bridge
8' x 40' Covered Bridge
Wagon Planter
Mailbox Planter
4' Windmill
6' Windmill
6' Wishing Well
12' Wishing Well

Item No
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
A00210
A00310
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
A00610
A00620
FALSE
FALSE
A00730
FALSE
A00750
A00810
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

Less Than 30 % Markup

Item Desc.
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
8' x 10' Aluminum Barn
12' x 8' Double Door Aluminum Shed
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
10' Octagon Cedar Gazebo
12' Cedar Octagon Gazebo
FALSE
FALSE
6' x 10' Cedar Garden Hut
FALSE
6' x 6' Cedar Garden Hut
6' x 20 Covered Bridge
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

Master Sheet

Milligan's Backyard Inventory Analysis Sheet

Minimum Annual Sales

Annual Sales

Item No.
$9,243.99 A00930

Item Desc.
4' Windmill

Master Sheet

Milligan's Backyard Inventory Analysis Sheet

Top 5 biggest Selling Items last year

Annual Sales
$563,143.00
$449,998.50
$393,949.94
$309,003.50
$300,000.00
$254,991.50
$236,250.00
$218,686.64
$212,219.18
$146,324.25
$139,998.60
$133,808.61
$133,461.25
$129,996.75
$127,724.25
$125,221.19
$105,074.25
$100,000.00
$99,996.00
$99,995.00
$80,624.25
$75,362.00
$62,392.20
$55,105.43
$28,810.53
$23,651.55
$18,345.22
$14,391.00
$9,400.00
$9,243.99

Item No.
A00410
A00610
A00310
A00750
A00150
A00520
A00730
A00740
A00210
A00120
A00420
A00620
A00140
A00510
A00720
A00130
A00810
A00710
A00110
A00100
A00430
A00320
A00950
A00530
A00960
A00920
A00940
A00910
A00820
A00930

Item Desc.
8' x 10' Wood Barn
10' Octagon Cedar Gazebo
12' x 8' Double Door Aluminum Shed
6' x 6' Cedar Garden Hut
10' x 14' Aluminum Shed
3' x 7' Picnic Table
6' x 10' Cedar Garden Hut
8' x 10' Cedar Cabana Shed
8' x 10' Aluminum Barn
12' x 20' Aluminum Shed
8' x 12' Wood Barn
12' Cedar Octagon Gazebo
8' x 4' Aluminum Shed
8' x 10' Picnic Table
8' x 10' Cedar Shed
6' x 4' Aluminum Shed
6' x 20 Covered Bridge
4' x 6' Cedar Shed
10' x 8' Aluminum Shed
8' x 6' Aluminum Shed
10' x 16' Wood Barn
16' x 10' Double Door Aluminum Shed
6' Wishing Well
8' Child's Picnic Table
12' Wishing Well
Mailbox Planter
6' Windmill
Wagon Planter
8' x 40' Covered Bridge
4' Windmill

Master Sheet

Milligan's Backyard Inventory Analysis Sheet

Highest Avg. Unit Sales
Avg. Unit Sales
850
845
780
900
700
500
400
325
302
325
278
250
241
215
202
201
200
175
157
147
150
140
136
75
75
75
75
50
39
2

Item No.
A00520
A00920
A00950
A00910
A00410
A00100
A00110
A00750
A00310
A00510
A00940
A00150
A00130
A00140
A00210
A00930
A00710
A00730
A00530
A00960
A00610
A00420
A00740
A00720
A00810
A00430
A00120
A00320
A00620
A00820

Item Desc.
3' x 7' Picnic Table
Mailbox Planter
6' Wishing Well
Wagon Planter
8' x 10' Wood Barn
8' x 6' Aluminum Shed
10' x 8' Aluminum Shed
6' x 6' Cedar Garden Hut
12' x 8' Double Door Aluminum Shed
8' x 10' Picnic Table
6' Windmill
10' x 14' Aluminum Shed
6' x 4' Aluminum Shed
8' x 4' Aluminum Shed
8' x 10' Aluminum Barn
4' Windmill
4' x 6' Cedar Shed
6' x 10' Cedar Garden Hut
8' Child's Picnic Table
12' Wishing Well
10' Octagon Cedar Gazebo
8' x 12' Wood Barn
8' x 10' Cedar Cabana Shed
8' x 10' Cedar Shed
6' x 20 Covered Bridge
10' x 16' Wood Barn
12' x 20' Aluminum Shed
16' x 10' Double Door Aluminum Shed
12' Cedar Octagon Gazebo
8' x 40' Covered Bridge

Milligan's Backyard Inventory Analysis Sheet

Lowest Avg. Unit Sales
Avg. Unit Sales
2
39
50
75
75
75
75
136
140
147
150
157
175
200
201
202
215
241
250
278
302
325
325
400
500
700
780
845
850
900

Item No.
A00820
A00620
A00320
A00720
A00810
A00430
A00120
A00740
A00420
A00960
A00610
A00530
A00730
A00710
A00930
A00210
A00140
A00130
A00150
A00940
A00310
A00750
A00510
A00110
A00100
A00410
A00950
A00920
A00520
A00910

nventory Analysis Sheet

vg. Unit Sales
Item Desc.
8' x 40' Covered Bridge
12' Cedar Octagon Gazebo
16' x 10' Double Door Aluminum Shed
8' x 10' Cedar Shed
6' x 20 Covered Bridge
10' x 16' Wood Barn
12' x 20' Aluminum Shed
8' x 10' Cedar Cabana Shed
8' x 12' Wood Barn
12' Wishing Well
10' Octagon Cedar Gazebo
8' Child's Picnic Table
6' x 10' Cedar Garden Hut
4' x 6' Cedar Shed
4' Windmill
8' x 10' Aluminum Barn
8' x 4' Aluminum Shed
6' x 4' Aluminum Shed
10' x 14' Aluminum Shed
6' Windmill
12' x 8' Double Door Aluminum Shed
6' x 6' Cedar Garden Hut
8' x 10' Picnic Table
10' x 8' Aluminum Shed
8' x 6' Aluminum Shed
8' x 10' Wood Barn
6' Wishing Well
Mailbox Planter
3' x 7' Picnic Table
Wagon Planter

Master Sheet

Top 5 items
$600,000.00
$500,000.00
$400,000.00
$300,000.00
$200,000.00
$100,000.00
$0.00
A00610

A00150

10' Octagon Cedar

10' x 14'
Gazebo
Aluminum Shed

A00310

A00750

A00410

12' x 8' Double

Door Aluminum
Shed

6' x 6' Cedar

Garden Hut

8' x 10' Wood

Barn

Master Sheet

Total

A00410
8' x 10' Wood
Barn

Milligan's Backyard Inventory Analysis Sheet

% age of Total Annual Sales

Item No.
A00100
A00110
A00120
A00130
A00140
A00150
A00210
A00310
A00320
A00410
A00420
A00430
A00510
A00520
A00530
A00610
A00620
A00710
A00720
A00730
A00740
A00750
A00810
A00820
A00910
A00920
A00930
A00940
A00950
A00960

Description

Annual Sales

8' x 6' Aluminum Shed

10' x 8' Aluminum Shed
12' x 20' Aluminum Shed
6' x 4' Aluminum Shed
8' x 4' Aluminum Shed
10' x 14' Aluminum Shed
8' x 10' Aluminum Barn
12' x 8' Double Door Aluminum Shed
16' x 10' Double Door Aluminum Shed
8' x 10' Wood Barn
8' x 12' Wood Barn
10' x 16' Wood Barn
8' x 10' Picnic Table
3' x 7' Picnic Table
8' Child's Picnic Table
10' Octagon Cedar Gazebo
12' Cedar Octagon Gazebo
4' x 6' Cedar Shed
8' x 10' Cedar Shed
6' x 10' Cedar Garden Hut
8' x 10' Cedar Cabana Shed
6' x 6' Cedar Garden Hut
6' x 20 Covered Bridge
8' x 40' Covered Bridge
Wagon Planter
Mailbox Planter
4' Windmill
6' Windmill
6' Wishing Well
12' Wishing Well

Total

$99,995.00
$99,996.00
$146,324.25
$125,221.19
$133,461.25
$300,000.00
$212,219.18
$393,949.94
$75,362.00
$563,143.00
$139,998.60
$80,624.25
$129,996.75
$254,991.50
$55,105.43
$449,998.50
$133,808.61
$100,000.00
$127,724.25
$236,250.00
$218,686.64
$309,003.50
$105,074.25
$9,400.00
$14,391.00
$23,651.55
$9,243.99
$18,345.22
$62,392.20
$28,810.53

$4,657,168.58

sis Sheet
s

% age of Total Annual Sales

2.15%
2.15%
3.14%
2.69%
2.87%
6.44%
4.56%
8.46%
1.62%
12.09%
3.01%
1.73%
2.79%
5.48%
1.18%
9.66%
2.87%
2.15%
2.74%
5.07%
4.70%
6.64%
2.26%
0.20%
0.31%
0.51%
0.20%
0.39%
1.34%
0.62%

Milligan's Backyard Inventory Analysis Sheet

Highest and Lowest Gross Margin
Item No.
A00100
A00110
A00120
A00130
A00140
A00150
A00210
A00310
A00320
A00410
A00420
A00430
A00510
A00520
A00530
A00610
A00620
A00710
A00720
A00730
A00740
A00750
A00810
A00820
A00910
A00920
A00930
A00940
A00950
A00960

Description
8' x 6' Aluminum Shed
10' x 8' Aluminum Shed
12' x 20' Aluminum Shed
6' x 4' Aluminum Shed
8' x 4' Aluminum Shed
10' x 14' Aluminum Shed
8' x 10' Aluminum Barn
12' x 8' Double Door Aluminum Shed
16' x 10' Double Door Aluminum Shed
8' x 10' Wood Barn
8' x 12' Wood Barn
10' x 16' Wood Barn
8' x 10' Picnic Table
3' x 7' Picnic Table
8' Child's Picnic Table
10' Octagon Cedar Gazebo
12' Cedar Octagon Gazebo
4' x 6' Cedar Shed
8' x 10' Cedar Shed
6' x 10' Cedar Garden Hut
8' x 10' Cedar Cabana Shed
6' x 6' Cedar Garden Hut
6' x 20 Covered Bridge
8' x 40' Covered Bridge
Wagon Planter
Mailbox Planter
4' Windmill
6' Windmill
6' Wishing Well
12' Wishing Well

Gross Margin
$51.85
$64.82
$557.43
$173.23
$196.17
$549.01
$210.12
$260.90
$365.40
$263.16
$248.12
$266.73
$130.71
$92.57
$140.40
$500.00
$467.00
$166.67
$567.67
$215.00
$459.43
$70.79
$150.99
$2,190.28
$4.57
$6.97
$15.33
$22.00
$26.67
$65.33

Highest Gross Margin

Lowest Gross Margin

Item No. Item desc.

A00930
A00940
A00820
A00720
A00120
A00810
A00740
A00610
A00730
A00710
A00620
A00950
A00210
A00750
A00420
A00530
A00910
A00920
A00310
A00140
A00130
A00320
A00960
A00430
A00110
A00100
A00520
A00150
A00510
A00410

4' Windmill
6' Windmill
8' x 40' Covered Bridge
8' x 10' Cedar Shed
12' x 20' Aluminum Shed
6' x 20 Covered Bridge
8' x 10' Cedar Cabana Shed
10' Octagon Cedar Gazebo
6' x 10' Cedar Garden Hut
4' x 6' Cedar Shed
12' Cedar Octagon Gazebo
6' Wishing Well
8' x 10' Aluminum Barn
6' x 6' Cedar Garden Hut
8' x 12' Wood Barn
8' Child's Picnic Table
Wagon Planter
Mailbox Planter
12' x 8' Double Door Aluminum Shed
8' x 4' Aluminum Shed
6' x 4' Aluminum Shed
16' x 10' Double Door Aluminum Shed
12' Wishing Well
10' x 16' Wood Barn
10' x 8' Aluminum Shed
8' x 6' Aluminum Shed
3' x 7' Picnic Table
10' x 14' Aluminum Shed
8' x 10' Picnic Table
8' x 10' Wood Barn

Cost of Average Inventory

$8,431.50
$13,197.00
$5,019.44
$81,743.04
$69,678.00
$52,500.00
$86,142.00
$187,499.25
$90,800.00
$26,666.40
$44,459.85
$15,996.00
$63,035.25
$100,318.86
$36,089.76
$9,265.96
$2,855.00
$4,834.60
$83,485.60
$21,229.00
$17,318.00
$11,418.40
$3,266.50
$8,082.60
$9,258.50
$7,110.72
$15,971.34
$13,019.80
$6,732.00
$27,066.50

Days In Inventory
499.38
393.88
365.00
350.40
243.33
204.40
201.29
182.50
166.86
146.00
140.38
140.38
135.52
128.03
125.14
102.29
101.39
99.35
96.69
84.88
75.73
73.00
62.07
48.67
45.63
35.04
33.06
29.20
28.08
26.07

The first four items in decreasing order of days in inventory should be removed
to reduce the inventory cost by $1,08,390.

ory should be removed