Sei sulla pagina 1di 15
Round: 1 Dec. 31, 2 0 1 3 C52065 Andrews Baldwin Chester Maneesh Bagla Kiel

Round: 1

Dec. 31, 2013

C52065

Andrews

Baldwin

Chester

Maneesh Bagla

Kiel Miller

Mihir Ghael

Joshua Harrison

Ramya Narayanan

Glyn Gracias

Xin Lu

Holly Nichols

Jainab Khatun

 

zahra Rouhollahi

Shan Zhu

Pavel Komolov

Lauren Thomson

Michael Rudzki

Digby Pawanjot Bajwa Noelle Harvey Jon Mains Ralph Kurt McFee Haley Shoemaker

Erie Alfonso Maria III Cuyegkeng Marko Gasic Evguenia Hart Damanpreet Singh Marty Stanowich

 

Ferris

 

Selected Financial Statistics

 
 

Andrews

Baldwin

Chester

Digby

Erie

Ferris

ROS Asset Turnover ROA Leverage (Assets/Equity) ROE Emergency Loan Sales EBIT Profits Cumulative Profit SG&A / Sales Contrib. Margin %

2.9%

2.3%

-1.5%

-0.6%

-3.6%

1.3%

1.13

1.09

1.07

1.02

0.76

1.07

3.3%

2.5%

-1.6%

-0.6%

-2.7%

1.4%

1.9

2.0

2.4

2.1

2.6

2.0

6.3%

5.2%

-3.8%

-1.2%

-7.1%

2.8%

$0

$0

$13,037,740

$0

$7,823,205

$0

$117,054,712

$129,185,920

$130,166,948

$132,929,914

$96,036,427

$99,549,048

$10,770,829

$11,309,332

$5,306,154

$6,332,193

$2,885,619

$7,215,583

$3,437,697

$2,996,660

($1,939,756)

($741,104)

($3,475,318)

$1,280,683

$7,626,205

$7,185,167

$2,248,751

$3,447,404

$713,190

$5,469,191

14.8%

16.0%

18.2%

14.0%

17.4%

20.2%

30.5%

30.9%

29.3%

26.1%

30.4%

34.7%

16.0% 18.2% 14.0% 17.4% 20.2% 30.5% 30.9% 29.3% 26.1% 30.4% 34.7% CAPSTONE® COURIER Page 1

CAPSTONE® COURIER

Page 1

Round: 1 Dec. 31, 2013 Stock & Bonds C52065 Stock Market Summary Company Close Change

Round: 1 Dec. 31, 2013

Stock & Bonds

C52065

Stock Market Summary

Company

Close

Change

Shares

Andrews

$37.18

$2.92

2,087,582

Baldwin

$36.55

$2.30

2,204,358

Chester

$21.01

($13.24)

2,128,453

Digby

$30.64

($3.62)

2,399,957

Erie

$20.60

($13.65)

2,131,373

Ferris

$31.44

($2.81)

2,000,000

MarketCap

($M)

$78

$81

$45

$74

$44

$63

Book Value

EPS

Dividend

Yield

P/E

$26.05

$1.65

$0.00

0.0%

22.6

$26.28

$1.36

$0.00

0.0%

26.9

$23.68

($0.91)

$0.00

0.0%

-23.1

$25.38

($0.31)

$0.00

0.0%

-99.5

$22.97

($1.63)

$0.00

0.0%

-12.6

$22.69

$0.64

$1.92

6.1%

49.0

0.0% -12.6 $22.69 $0.64 $1.92 6.1% 49.0 Bond Market Summary Company Series# Face Yield

Bond Market Summary

Company

Series#

Face

Yield

Close$

S&P

Company

Series#

Face

Yield

Close$

S&P

Andrews

Digby

 

11.0S2014

$3,960,267

11.0%

100.00

B

 

11.0S2014

$6,950,000

11.1%

99.46

CCC

12.5S2016

$13,900,000

12.1%

103.67

B

12.5S2016

$13,900,000

12.2%

102.18

CCC

14.0S2018

$20,850,000

12.6%

111.09

B

14.0S2018

$20,850,000

12.9%

108.74

CCC

Baldwin

10.8S2023

$18,994,000

11.3%

95.41

CCC

 

11.0S2014

$6,950,000

11.0%

99.64

B

Erie

12.5S2016

$13,900,000

12.2%

102.67

B

 

11.0S2014

$6,950,000

11.1%

98.75

CC

14.0S2018

$20,850,000

12.8%

109.51

B

12.5S2016

$13,900,000

12.5%

100.24

CC

10.8S2023

$4,000,000

11.2%

96.53

B

14.0S2018

$20,850,000

13.2%

105.71

CC

Chester

10.8S2023

$15,000,000

11.9%

91.11

CC

 

11.0S2014

$6,950,000

11.1%

99.02

CC

Ferris

12.5S2016

$13,900,000

12.4%

100.96

CC

 

12.5S2016

$9,747,013

12.2%

102.67

B

14.0S2018

$20,850,000

13.1%

106.83

CC

14.0S2018

$20,850,000

12.8%

109.51

B

10.8S2023

$4,400,000

11.7%

92.69

CC

 
 

Next Year's Prime Rate 7.50%

 

CAPSTONE® COURIER

 

Page 2

Financial Summary

Financial Summary C52065 Round: 1 Dec. 31, 2013

C52065

Round: 1 Dec. 31, 2013

Cash Flow Statement Survey CashFlows from operating activities Net Income(Loss) Adjustment for non-cash items:

Andrews

Baldwin

Chester

Digby

Erie

Ferris

$3,438

$2,997

($1,940)

($741)

($3,475)

$1,281

Depreciation Extraordinary gains/losses/writeoffs Changes in current assets and liablilities Acounts payable Inventory Accounts Receivable Net cash from operations

Cash flows from investing activities Plant improvements(net) Cash flows from financing activities Dividends paid Sales of common stock Purchase of common stock Cash from long term debt issued Early retirement of long term debt Retirement of current debt Cash from current debt borrowing Cash from emergency loan

$7,347

$7,101

$8,760

$7,673

$8,620

$6,387

$70

$316

$0

$365

$30

$637

$531

$527

$1,408

$1,702

$7,036

($1,270)

($7,061)

$1,996

($7,160)

($4,070)

($19,358)

($729)

($1,314)

($12,929)

($13,090)

($2,618)

($7,479)

$125

$3,011

$9

($12,021)

$2,311

($14,627)

$6,431

$2,340

$644

($17,600)

($14,365)

($16,130)

$9,740

$0

$0

$0

$0

$0

($3,835)

$3,000

$7,000

$4,400

$13,700

$4,500

$0

$0

$0

$0

$0

$0

$0

$0

$4,000

$4,400

$18,994

$15,000

$0

($3,000)

$0

$0

$0

$0

($11,347)

$0

$0

$0

$0

$0

$0

$3,000

$8,000

$4,350

$0

$0

$11,359

$0

$0

$13,038

$0

$7,823

$0

Net cash from financing activities

$3,000

$19,000

$26,188

$32,694

$27,323

($3,823)

Net change in cash position

$8,351

$19,653

($3,434)

$20,640

($3,434)

$12,347

Balance Sheet Survey Cash Accounts Receivable Inventory Total Current Assets

Andrews

Baldwin

Chester

Digby

Erie

Ferris

$11,785

$23,087

$0

$24,073

$0

$15,781

$9,621

$21,236

$21,397

$10,926

$15,787

$8,182

$15,678

$6,621

$15,777

$12,688

$27,975

$9,347

$37,084

$50,944

$37,175

$47,687

$43,762

$33,310

Plant and equipment Accumulated Depreciation Total Fixed Assets

$110,200

$106,520

$131,400

$120,500

$129,300

$95,800

($44,080)

($38,715)

($46,693)

($38,307)

($45,953)

($36,453)

$66,120

$67,805

$84,707

$82,193

$83,347

$59,347

Total Assets

$103,204

$118,749

$121,881

$129,880

$127,109

$92,656

Account Payable CurrentDebt Long Term Debt Total Liabilities

$7,114

$7,111

$7,992

$8,285

$13,619

$5,313

$3,000

$8,000

$17,388

$0

$7,823

$11,359

$38,710

$45,700

$46,100

$60,694

$56,700

$30,597

$48,825

$60,811

$71,479

$68,979

$78,142

$47,269

Common Stock

$21,360

$25,360

$22,760

$32,060

$22,860

$18,360

Retained Earnings

$33,020

$32,579

$27,642

$28,841

$26,107

$27,028

Total Equity

$54,380

$57,939

$50,402

$60,901

$48,967

$45,387

Total Liabilities & Owners'' Equity

$103,204

$118,749

$121,881

$129,880

$127,109

$92,656

Income Statement Survey Sales Variable Costs(Labor,Material,Carry) Depreciation SGA(R&D,Promo,Sales,Admin) Other(Fees,Writeoffs,TQM,Bonuses) EBIT Interest(Short term,Long term) Taxes Profit Sharing Net Profit

Andrews

Baldwin

Chester

Digby

Erie

Ferris

$117,055

$129,186

$130,167

$132,930

$96,036

$99,549

$81,380

$89,304

$91,964

$98,258

$66,848

$65,038

$7,347

$7,101

$8,760

$7,673

$8,620

$6,387

$17,292

$20,605

$23,697

$18,667

$16,677

$20,101

$265

$866

$440

$2,000

$1,005

$807

$10,771

$11,309

$5,306

$6,332

$2,886

$7,216

$5,374

$6,605

$8,290

$7,472

$8,232

$5,205

$1,889

$1,647

($1,044)

($399)

($1,871)

$704

$70

$61

$0

$0

$0

$26

$3,438

$2,997

($1,940)

($741)

($3,475)

$1,281

CAPSTONE® COURIER

Page 3

Production Analysis

Production Analysis C52065 Round: 1 Dec. 31, 2013

C52065

Round: 1 Dec. 31, 2013

Production Analysis C52065 Round: 1 Dec. 31, 2013   2nd Shift Auto   Unit & mation
 

2nd

Shift

Auto

 

Unit

&

mation

Capacity

 

Primary

Units

Inven

Age

Pfmn

Size

Material

Labor

Contr.

Over-

Next

Next

Plant

Name

Segment

Sold

tory

Revision Date

Dec.31

MTBF

Coord

Coord

Price

Cost

Cost

Marg.

time

Round

Round

Utiliz.

Able

Trad

1,200

376

3/17/2013

2.4

17500

5.7

14.3

$29.00

$10.85

$7.85

32%

0%

4.0

1,800

77%

Acre

Low

1,645

176

5/24/2008

5.6

14000

3.0

17.0

$20.50

$7.05

$7.43

27%

29%

5.0

1,400

127%

Adam

High

521

163

9/19/2013

1.5

23000

8.9

11.1

$39.50

$15.76

$8.97

35%

0%

3.0

900

72%

Aft

Pfmn

431

23

1/29/2013

3.5

27000

9.4

15.5

$33.50

$15.41

$8.97

26%

0%

3.0

400

94%

Agape

Size

398

60

4/4/2013

2.2

19000

4.0

10.5

$34.00

$12.94

$8.97

33%

0%

3.0

600

66%

Baker

Trad

1,517

256

3/19/2013

2.4

18500

5.6

14.4

$27.00

$11.05

$7.85

27%

0%

5.2

1,650

96%

Bead

Low

1,831

0

5/24/2008

5.6

14000

3.0

17.0

$21.40

$7.05

$7.45

31%

29%

5.5

1,400

128%

Bid

High

492

4

4/19/2013

1.7

25000

8.3

11.7

$39.75

$15.75

$8.97

37%

0%

3.5

480

95%

Bold

Pfmn

427

62

4/16/2013

2.1

26000

9.9

15.5

$34.85

$15.44

$9.13

28%

4%

3.0

400

103%

Buddy

Size

420

4

4/16/2013

2.2

19000

4.3

10.5

$34.75

$13.02

$9.15

35%

4%

3.0

350

103%

Cake

Trad

1,455

299

4/4/2013

2.4

17500

5.8

14.2

$27.00

$10.95

$7.85

28%

0%

5.0

1,800

87%

Cedar

Low

1,918

260

5/24/2008

5.6

14000

3.0

17.0

$21.50

$7.05

$7.85

28%

54%

6.0

1,400

153%

Cid

High

440

204

12/2/2013

1.4

23000

9.2

10.9

$39.00

$16.02

$8.97

34%

0%

3.0

900

67%

Coat

Pfmn

455

41

6/11/2013

2.0

26000

10.2

15.5

$34.00

$15.64

$8.97

27%

0%

4.0

600

70%

Cure

Size

500

6

6/29/2013

2.1

19000

4.3

10.1

$34.00

$13.28

$8.97

34%

0%

4.0

600

74%

Daze

Trad

1,520

243

3/3/2013

2.5

17500

5.4

14.5

$26.50

$10.60

$8.06

27%

6%

6.0

1,500

105%

Dell

Low

2,495

20

5/24/2008

5.6

14000

3.0

17.0

$20.00

$7.05

$8.13

23%

79%

7.0

1,400

177%

Dixie

High

436

93

2/18/2013

1.8

23000

8.1

12.0

$38.00

$14.90

$9.35

34%

10%

3.0

450

109%

Dot

Pfmn

396

127

5/3/2013

2.1

27000

9.9

15.5

$34.00

$15.74

$9.44

23%

13%

3.0

400

111%

Dune

Size

374

100

8/10/2013

2.0

21000

4.4

10.1

$34.00

$13.91

$9.12

31%

4%

3.0

400

103%

Doobie

0

0

3/5/2014

0.0

0

0.0

0.0

$0.00

$0.00

$0.00

0%

0%

3.0

300

0%

Eat

Trad

1,046

479

4/24/2013

2.4

14000

5.6

14.4

$28.00

$9.70

$8.43

29%

0%

5.0

1,800

74%

Ebb

Low

1,160

261

1/29/2013

5.6

12000

3.0

17.0

$22.50

$6.45

$7.46

35%

7%

6.0

1,550

99%

Echo

High

467

126

10/3/2013

1.5

22000

8.9

11.1

$39.50

$15.46

$9.64

35%

0%

3.0

800

69%

Edge

Pfmn

386

198

8/18/2013

1.9

27000

10.4

15.3

$34.50

$16.13

$9.64

22%

0%

3.0

600

84%

Egg

Size

257

312

10/30/2013

1.9

19000

4.8

9.8

$34.50

$13.63

$9.64

24%

0%

3.0

600

84%

Fast

Trad

1,156

122

3/3/2013

2.5

17500

5.6

14.5

$29.50

$10.70

$7.85

35%

0%

4.0

1,300

84%

Feat

Low

1,382

142

1/29/2013

5.6

12000

3.0

17.0

$22.00

$6.45

$6.94

37%

7%

5.0

1,400

106%

Fist

High

399

87

12/8/2013

1.4

25000

9.1

11.0

$39.50

$16.51

$9.44

35%

12%

4.0

400

111%

Foam

Pfmn

315

59

11/21/2013

1.8

26000

10.7

14.8

$34.50

$16.18

$8.97

28%

0%

4.0

500

59%

Fume

Size

244

66

12/14/2013

1.8

19000

5.1

9.8

$34.50

$13.72

$8.97

34%

0%

4.0

500

50%

CAPSTONE® COURIER

 

Page 4

Round: 1 Dec. 31, 2013 Traditional Segment Analysis C52065 Traditional Statistics Total Industry Unit Demand

Round: 1 Dec. 31, 2013

Traditional Segment Analysis

C52065

Traditional Statistics

Total Industry Unit Demand Actual Industry Unit Sales Segment % of Total Industry

8,067

8,067

31.4%

Next Year's Segment Growth Rate

9.2%

Traditional Customer Buying Criteria

 

Expectations

Importance

1. Age

Ideal Age = 2.0

47%

2. Price

$19.50 - 29.50

23%

3. Ideal Position

Pfmn 5.7 Size 14.3

21%

4. Reliability

MTBF 14000-19000

9%

14.3 21% 4. Reliability MTBF 14000-19000 9% Top Products in Traditional Segment   Units Cust.
14.3 21% 4. Reliability MTBF 14000-19000 9% Top Products in Traditional Segment   Units Cust.

Top Products in Traditional Segment

 

Units

Cust.

Cust.

Dec.

 

Market

Sold to

Revision

Stock

Pfmn

Size

List

Age

Promo

Aware-

Sales

Access-

Cust.

Name

Share

Seg

Date

Out

Coord

Coord

Price

MTBF

Dec.31

Budget

ness

Budget

ibility

Survey

Daze

18%

1,456

3/3/2013

5.4

14.5

$26.50

17500

2.46

$1,700

77%

$2,500

70%

47

Baker

18%

1,455

3/19/2013

5.6

14.4

$27.00

18500

2.44

$1,500

73%

$1,900

67%

49

Cake

17%

1,403

4/4/2013

5.8

14.2

$27.00

17500

2.42

$1,500

73%

$3,000

71%

51

Able

14%

1,147

3/17/2013

5.7

14.3

$29.00

17500

2.44

$1,500

73%

$2,050

64%

39

Fast

14%

1,118

3/3/2013

5.6

14.5

$29.50

17500

2.46

$1,600

75%

$1,650

63%

37

Eat

13%

1,027

4/24/2013

5.6

14.4

$28.00

14000

2.39

$1,200

65%

$1,700

62%

36

Dell

1%

111

5/24/2008

3.0

17.0

$20.00

14000

5.60

$1,700

75%

$2,500

70%

0

Cedar

1%

93

5/24/2008

3.0

17.0

$21.50

14000

5.60

$1,500

71%

$2,000

71%

0

Bead

1%

87

5/24/2008

YES

3.0

17.0

$21.40

14000

5.60

$1,500

71%

$2,300

67%

0

Acre

1%

82

5/24/2008

3.0

17.0

$20.50

14000

5.60

$900

53%

$900

64%

0

Feat

1%

46

1/29/2013

3.0

17.0

$22.00

12000

5.60

$1,600

73%

$1,732

63%

0

Ebb

1%

41

1/29/2013

3.0

17.0

$22.50

12000

5.60

$1,100

59%

$1,400

62%

0

CAPSTONE® COURIER

Page 5

Round: 1 Dec. 31, 2013 Low End Segment Analysis C52065 Low End Statistics Total Industry

Round: 1 Dec. 31, 2013

Low End Segment Analysis

C52065

Low End Statistics

Total Industry Unit Demand Actual Industry Unit Sales Segment % of Total Industry

10,009

10,009

39.0%

Next Year's Segment Growth Rate

11.7%

Low End Customer Buying Criteria

 

Expectations

Importance

1. Price

$14.50 - 24.50

53%

2. Age

Ideal Age = 7.0

24%

3. Ideal Position

Pfmn 2.2 Size 17.8

16%

4. Reliability

MTBF 12000-17000

7%

17.8 16% 4. Reliability MTBF 12000-17000 7% Top Products in Low End Segment   Units Cust.
17.8 16% 4. Reliability MTBF 12000-17000 7% Top Products in Low End Segment   Units Cust.

Top Products in Low End Segment

 

Units

Cust.

Cust.

Dec.

 

Market

Sold to

Revision

Stock

Pfmn

Size

List

Age

Promo

Aware-

Sales

Access-

Cust.

Name

Share

Seg

Date

Out

Coord

Coord

Price

MTBF

Dec.31

Budget

ness

Budget

ibility

Survey

Dell

24%

2,384

5/24/2008

3.0

17.0

$20.00

14000

5.60

$1,700

75%

$2,500

55%

26

Cedar

18%

1,826

5/24/2008

3.0

17.0

$21.50

14000

5.60

$1,500

71%

$2,000

50%

20

Bead

17%

1,744

5/24/2008

YES

3.0

17.0

$21.40

14000

5.60

$1,500

71%

$2,300

53%

21

Acre

16%

1,563

5/24/2008

3.0

17.0

$20.50

14000

5.60

$900

53%

$900

33%

17

Feat

13%

1,335

1/29/2013

3.0

17.0

$22.00

12000

5.60

$1,600

73%

$1,732

45%

15

Ebb

11%

1,119

1/29/2013

3.0

17.0

$22.50

12000

5.60

$1,100

59%

$1,400

41%

12

Daze

0%

26

3/3/2013

5.4

14.5

$26.50

17500

2.46

$1,700

77%

$2,500

55%

0

Baker

0%

8

3/19/2013

5.6

14.4

$27.00

18500

2.44

$1,500

73%

$1,900

53%

0

Eat

0%

3

4/24/2013

5.6

14.4

$28.00

14000

2.39

$1,200

65%

$1,700

41%

0

CAPSTONE® COURIER

Page 6

Round: 1 Dec. 31, 2013 High End Segment Analysis C52065 High End Statistics Total Industry

Round: 1 Dec. 31, 2013

High End Segment Analysis

C52065

High End Statistics

Total Industry Unit Demand Actual Industry Unit Sales Segment % of Total Industry

2,967

2,967

11.6%

Next Year's Segment Growth Rate

16.2%

High End Customer Buying Criteria

 

Expectations

Importance

1. Ideal Position

Pfmn 9.8 Size 10.2

43%

2. Age

Ideal Age = 0.0

29%

3. Reliability

MTBF 20000-25000

19%

4. Price

$29.50 - 39.50

9%

MTBF 20000-25000 19% 4. Price $29.50 - 39.50 9% Top Products in High End Segment  
MTBF 20000-25000 19% 4. Price $29.50 - 39.50 9% Top Products in High End Segment  

Top Products in High End Segment

 

Units

Cust.

Cust.

Dec.

 

Market

Sold to

Revision

Stock

Pfmn

Size

List

Age

Promo

Aware-

Sales

Access-

Cust.

Name

Share

Seg

Date

Out

Coord

Coord

Price

MTBF

Dec.31

Budget

ness

Budget

ibility

Survey

Adam

18%

521

9/19/2013

8.9

11.1

$39.50

23000

1.49

$1,500

68%

$1,650

57%

27

Bid

17%

492

4/19/2013

8.3

11.7

$39.75

25000

1.70

$1,500

68%

$1,950

60%

22

Echo

16%

467

10/3/2013

8.9

11.1

$39.50

22000

1.47

$1,400

66%

$1,600

55%

25

Cid

15%

440

12/2/2013

9.2

10.9

$39.00

23000

1.38

$1,250

62%

$2,500

65%

35

Dixie

15%

436

2/18/2013

8.1

12.0

$38.00

23000

1.78

$1,000

54%

$1,000

46%

11

Fist

13%

399

12/8/2013

9.1

11.0

$39.50

25000

1.38

$1,500

68%

$1,732

58%

37

Foam

1%

28

11/21/2013

10.7

14.8

$34.50

26000

1.80

$1,400

64%

$1,567

58%

0

Aft

1%

26

1/29/2013

9.4

15.5

$33.50

27000

3.50

$1,000

52%

$1,500

57%

0

Able

1%

24

3/17/2013

5.7

14.3

$29.00

17500

2.44

$1,500

73%

$2,050

57%

0

Edge

1%

22

8/18/2013

10.4

15.3

$34.50

27000

1.93

$1,400

64%

$1,300

55%

0

Coat

1%

19

6/11/2013

10.2

15.5

$34.00

26000

2.03

$1,250

60%

$3,150

65%

0

Fast

1%

19

3/3/2013

5.6

14.5

$29.50

17500

2.46

$1,600

75%

$1,650

58%

0

CAPSTONE® COURIER

Page 7

Round: 1 Dec. 31, 2013 Performance Segment Analysis C52065 Performance Statistics Total Industry Unit Demand

Round: 1 Dec. 31, 2013

Performance Segment Analysis

C52065

Performance Statistics

Total Industry Unit Demand Actual Industry Unit Sales Segment % of Total Industry

2,294

2,294

8.9%

Next Year's Segment Growth Rate

19.8%

Performance Customer Buying Criteria

 

Expectations

Importance

1. Reliability

MTBF 22000-27000

43%

2. Ideal Position

Pfmn 10.4 Size 15.3

29%

3. Price

$24.50 - 34.50

19%

4. Age

Ideal Age = 1.0

9%

$24.50 - 34.50 19% 4. Age Ideal Age = 1.0 9% Top Products in Performance Segment
$24.50 - 34.50 19% 4. Age Ideal Age = 1.0 9% Top Products in Performance Segment

Top Products in Performance Segment

 

Units

Cust.

Cust.

Dec.

 

Market

Sold to

Revision

Stock

Pfmn

Size

List

Age

Promo

Aware-

Sales

Access-

Cust.

Name

Share

Seg

Date

Out

Coord

Coord

Price

MTBF

Dec.31

Budget

ness

Budget

ibility

Survey

Coat

19%

436

6/11/2013

10.2

15.5

$34.00

26000

2.03

$1,250

60%

$3,150

57%

38

Bold

18%

412

4/16/2013

9.9

15.5

$34.85

26000

2.10

$1,400

64%

$2,650

53%

33

Aft

18%

405

1/29/2013

9.4

15.5

$33.50

27000

3.50

$1,000

52%

$1,500

41%

28

Dot

17%

382

5/3/2013

9.9

15.5

$34.00

27000

2.08

$1,200

58%

$1,200

36%

34

Edge

16%

364

8/18/2013

10.4

15.3

$34.50

27000

1.93

$1,400

64%

$1,300

37%

39

Foam

13%

287

11/21/2013

10.7

14.8

$34.50

26000

1.80

$1,400

64%

$1,567

41%

30

Baker

0%

4

3/19/2013

5.6

14.4

$27.00

18500

2.44

$1,500

73%

$1,900

53%

0

Cake

0%

2

4/4/2013

5.8

14.2

$27.00

17500

2.42

$1,500

73%

$3,000

57%

0

Fast

0%

1

3/3/2013

5.6

14.5

$29.50

17500

2.46

$1,600

75%

$1,650

41%

0

Able

0%

1

3/17/2013

5.7

14.3

$29.00

17500

2.44

$1,500

73%