Johnson Lumber Financial Data ANNUAL REVENUE PRIOR TO THE FIRE įREVENUE EXPENSES $ es $ NET INCOME (EBIT) $ GROSS MARGIN
Posted: Fri Jul 01, 2022 7:47 am
- Johnson Lumber Financial Data Annual Revenue Prior To The Fire Irevenue Expenses Es Net Income Ebit Gross Margin 1 (45.71 KiB) Viewed 19 times
What is your recommendation for Johnson Lumber? Why?
Johnson Lumber Financial Data ANNUAL REVENUE PRIOR TO THE FIRE įREVENUE EXPENSES $ es $ NET INCOME (EBIT) $ GROSS MARGIN % INET MARGIN% BENEFITS es 2 CONTINUE PRODUCTION OFF SITE 15,175,460 INSURANCE COVERS REBUILDING: 12,916,815 INSURANCE COVERAGE FOR EQUIPMENT 2,258,645 i 30%! 14.9%! ALTERNATIVES 1 STOP ALL PRODUCTION AND BUILD BACK THE MILL USING INSURANCE PAYOUT. TIME TO BUILD: 1 YEAR CUSTOMER RETENTION AFTER REBUILD: 55% FINANCIAL CONSEQUENCES ARISING FROM THE FIRE AT THE MILL SALES Less: Cost of sales @70% (Material and wages) GROSS MARGIN @30% Lease of space Lease of machinary Insurance property Insurance equipment damage Transportation No chip revenue Other Customer related expenes TOTAL OPERATING COSTS $30 per sq ft for 10000 sq ft per month $10,000 per month $10,000 per month $5,000 per month $12,000 per month $5000 per month NET INCOME (EBIT) Customer Retention after rebuilding $ $ $ $ $ $ $ $ $ es $ $ $ is 7,739,485 5,417,639 2,321,845 3,600,000 120,000 120,000 60,000 144,000 60,000 4,104,000 (1,782,155) 80% $ $ 5,000,000 3,000,000