Construct a supply chain finance model and calculate the profit margin; ROA, inventory turns; and transportation, warehousing, and inventory costs as a percentage of revenue for the following: Do Calculation for One year. Sells See Below, Transportation cost = See below. Warehousing cost = See below Inventory carrying cost -32% Yearly Cost of goods sold = $750,000,000 Other operating costs = $75,000,000, Average inventory = See below Accounts receivable = 580,000,000, Cash = $100,000,000 Net fixed assets = 5450,000,000 Interest - 10% on long term liabilities and 15% on current liabilities. Taxes - 40% Current liabilities - $250,000,000 Long-term liabilities - $100.000.000 $90,000,000 $750.000.000 $1.00 $1.50 900,000 Starting month sales are COGS Est for year) Per Unit Monthly Cost storage between 750,000 1,000,000 units Cast of storage is calculated based on max monthly more Per unit monthly Storage cost for over 1.000.000 units Monthly shipment for First month Forecast shows a trend of 2% increase each month Orders are in the unis 2001 (that is rounded voto next 100 uns! For example you need 319 ts, order will der Woute Per Container rental and its end to end transcontis Transportation is carried in a container One container.com 2.000 Containers are rented in full or hoy hart containerare rented at SON OF the cost and Scopacity of container Arnone all forecasted and ordered whare Thipped and are sold card Items are consumed cold at a constant rate Yearly Reagentory is verage of onthly inventory Yearly Ave PerUnit Inventory costis Anunt constant price per for the $12,000.00 Construct a supply chain finance model and calculate the profit margin; ROA; inventory turns; and transportation, warehousing, and inventory costs as a percentage of revenue for the following: Do Calculation for One year. Sells = See Below, Transportation cost-See below. Warehousing cost = See below Inventory carrying cost = 32%; Yearly Cost of goods sold = $750,000,000 : Other operating costs = $75,000,000; Average inventory = See below Accounts receivable = $80,000,000; Cash = $100,000,000; Net fixed assets = $450,000,000 Interest = 10% on long term liabilities and 15% on current liabilities. Taxes = 40%; Current liabilities = $250,000,000 Long-term liabilities = $100,000,000; Starting month sales are $90.000.000 COGS (Est for year) $750.000.000 Per Unit Monthly Cost Storage between 750,000-1,000,000 units S100 Cadorage in and on the Per unit monthly Storage cost for over 1,000,000 units SIS Monthly shipment for First month 900.000 Forecast shows a trend of 2% increase cach month Onders are in the 100 What do 100 For example 19 and we will Per Container rental and its end to end transcost is $12.000.00 Trasportation is married in der concorre 2.000 |Currinters inster Far inly thanil eri and 50% caucibe full container Asmall forecasted and red onits are shed and are work Items are consumed sold at a constant rate Yemely Average inventory is average of endly inventory Yearly Avg Per Unit Inventory cost is Asume constant selling price per tut for the year
