4212 -8- Exhibit 1 Selected Operating Projections for Match My Doll Clothing Line Expansion ($ in thousands) 2011 2012 2013 2014 2015 2016 2019 2020 $ 9,082 $ 10,59311,440 $ 12,355 13,344 80% Revenue $ 14,411 ue Grow 52.4% 80% Production Costs Fixed Production Expense (excl depreciation) Variable Production Costs 660 7,079 674 7,685 5,078 5,521 152 5,029 2,102 7,132 Depreciation o Total Production Costs 5,419 Selling, General & Administrative Total Operating Expenses 2,762 1,155 $ 3,917 4,131 1,735 2,648 $ 8,969 2,452 $ 9,687 10,462 $11,299 Operating Profit $ (1,250) Q Working Capital Assumptions Minimum Cash Balance as % of Sales 5 Days Sales Outstanding I Inventory Turnover (prod. cost/ending inv.) 8 Days Payable Outstanding (based on tot. op. exp.) 59.2x 59.2x 59.2x 59.2x 59.2x 12.7x 31.0x 59.2x 59.2x 59.2x 59.2x 30.9x 31.0x 31.0x api 2 Exhibit 2 Selected Operating Projections for Design Your Own Doll (S in thousands) 2011 2013 2014 2015 2016 2018 2020 $ 6,000 14,360 139.3% 20,222 40.8% S 21,435 22,721 60% Revenue 24,084 25,529 27,061 S 28,685 Revenue 6.0% 60% 60% Growth Production Costs Fixed Production Expense (excl depreciation) Variable Production Costs 1,683 7,651 1,650 1,786 1,858 1,895 15,694 11,427 12,182 13,833 16,712 C 520 17,113 ż Depreciation Total Production Costs 18,140 5,412 $18,65619,775 20,962 22,219 23,553 16,145 o Selling, General & Administrative 5,737 S 24,966 Total Operating Expenses $ 5,45012,566 $ 17,498 Operating Profit Working Capital Assumptions: Minimum Cash Balance as % of Sales Days Sales Outstanding $(1,201) $0 550 1,794$ 2,7242,779 2,946 3,123 3,310 3,509 3,719C 3.0% 3.0% 59.2x 59.2x 59.2x 59.2x 59.2x 59.2x OInventory Turnover (prod. cost/ending inv.) 12.7x 33.9x Days Payable Outstanding (based on tot. op. exp.) 33.9x 33.9x 33.9x 33.9x 33.9x 33.9x 4,610 $ 2,192 $ 1,043
4212 -8- Exhibit 1 Selected Operating Projections for Match My Doll Clothing Line Expansion ($ in thousands) 2011 2012 2013 2014 2015 2016 2019 2020 $ 9,082 $ 10,59311,440 $ 12,355 13,344 80% Revenue $ 14,411 ue Grow 52.4% 80% Production Costs Fixed Production Expense (excl depreciation) Variable Production Costs 660 7,079 674 7,685 5,078 5,521 152 5,029 2,102 7,132 Depreciation o Total Production Costs 5,419 Selling, General & Administrative Total Operating Expenses 2,762 1,155 $ 3,917 4,131 1,735 2,648 $ 8,969 2,452 $ 9,687 10,462 $11,299 Operating Profit $ (1,250) Q Working Capital Assumptions Minimum Cash Balance as % of Sales 5 Days Sales Outstanding I Inventory Turnover (prod. cost/ending inv.) 8 Days Payable Outstanding (based on tot. op. exp.) 59.2x 59.2x 59.2x 59.2x 59.2x 12.7x 31.0x 59.2x 59.2x 59.2x 59.2x 30.9x 31.0x 31.0x api 2 Exhibit 2 Selected Operating Projections for Design Your Own Doll (S in thousands) 2011 2013 2014 2015 2016 2018 2020 $ 6,000 14,360 139.3% 20,222 40.8% S 21,435 22,721 60% Revenue 24,084 25,529 27,061 S 28,685 Revenue 6.0% 60% 60% Growth Production Costs Fixed Production Expense (excl depreciation) Variable Production Costs 1,683 7,651 1,650 1,786 1,858 1,895 15,694 11,427 12,182 13,833 16,712 C 520 17,113 ż Depreciation Total Production Costs 18,140 5,412 $18,65619,775 20,962 22,219 23,553 16,145 o Selling, General & Administrative 5,737 S 24,966 Total Operating Expenses $ 5,45012,566 $ 17,498 Operating Profit Working Capital Assumptions: Minimum Cash Balance as % of Sales Days Sales Outstanding $(1,201) $0 550 1,794$ 2,7242,779 2,946 3,123 3,310 3,509 3,719C 3.0% 3.0% 59.2x 59.2x 59.2x 59.2x 59.2x 59.2x OInventory Turnover (prod. cost/ending inv.) 12.7x 33.9x Days Payable Outstanding (based on tot. op. exp.) 33.9x 33.9x 33.9x 33.9x 33.9x 33.9x 4,610 $ 2,192 $ 1,043
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Compute
Transcribed Image Text:4212 -8-
Exhibit 1
Selected Operating Projections for Match My Doll Clothing Line Expansion ($ in thousands)
2011
2012
2013
2014
2015
2016
2019
2020
$ 9,082
$ 10,59311,440 $ 12,355 13,344
80%
Revenue
$ 14,411
ue Grow
52.4%
80%
Production Costs
Fixed Production Expense (excl depreciation)
Variable Production Costs
660
7,079
674
7,685
5,078
5,521
152
5,029
2,102
7,132
Depreciation
o Total Production Costs
5,419
Selling, General & Administrative
Total Operating Expenses
2,762
1,155
$ 3,917
4,131
1,735
2,648
$ 8,969
2,452
$ 9,687 10,462 $11,299
Operating Profit
$ (1,250)
Q Working Capital Assumptions
Minimum Cash Balance as % of Sales
5 Days Sales Outstanding
I Inventory Turnover (prod. cost/ending inv.)
8 Days Payable Outstanding (based on tot. op. exp.)
59.2x
59.2x
59.2x
59.2x
59.2x
12.7x
31.0x
59.2x
59.2x
59.2x
59.2x
30.9x
31.0x
31.0x
api
2 Exhibit 2
Selected Operating Projections for Design Your Own Doll (S in thousands)
2011
2013
2014
2015
2016
2018
2020
$ 6,000 14,360
139.3%
20,222
40.8%
S 21,435 22,721
60%
Revenue
24,084 25,529
27,061
S 28,685
Revenue
6.0%
60%
60%
Growth
Production Costs
Fixed Production Expense (excl depreciation)
Variable Production Costs
1,683
7,651
1,650
1,786
1,858
1,895
15,694
11,427
12,182
13,833
16,712 C
520
17,113
ż Depreciation
Total Production Costs
18,140
5,412
$18,65619,775 20,962 22,219 23,553
16,145
o Selling, General & Administrative
5,737
S 24,966
Total Operating Expenses
$ 5,45012,566 $ 17,498
Operating Profit
Working Capital Assumptions:
Minimum Cash Balance as % of Sales
Days Sales Outstanding
$(1,201)
$0
550 1,794$ 2,7242,779 2,946
3,123 3,310 3,509
3,719C
3.0%
3.0%
59.2x
59.2x
59.2x
59.2x
59.2x
59.2x
OInventory Turnover (prod. cost/ending inv.)
12.7x
33.9x
Days Payable Outstanding (based on tot. op. exp.)
33.9x
33.9x
33.9x
33.9x
33.9x
33.9x
4,610
$ 2,192
$ 1,043
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 6 steps with 5 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education