3/8/2019 BSG Decisions & Reports

Projected Year 11 Performance 

Investor Change
Scoring Measures Year 11 Expectation Other Measures Year 11 from Y10
EPS (earnings per share) $2.22 $2.50 Net Revenues ($000s) 515,891 +19.2%
ROE (return on equity) 19.6% 21.0%
Net Profit ($000s) 44,225 +10.6%
Credit Rating A– B+
Image Rating 83 70 Ending Cash ($000s) 4,901 -1,173

C E C
Appeal Indexes Contract Terminate Available Contract
Amount Contract Contract for Offer Offer
Celebrity N.A. E-A A-P L.A. Currently Signed By ($000s / yr.) Early Length Offer ($000s / yr.) Priority
Judy Judge 85 65 60 40 [unsigned] 0 2 years NOW $ 0
Kimmie Jimmel 100 70 65 75 [unsigned] 0 2 years NOW $ 750 2
Bud Birkenstock 70 100 70 55 [unsigned] 0 2 years NOW $ 0
Jose Montana 60 50 60 95 [unsigned] 0 2 years NOW $ 1000 1
Samuelle Jackson 40 85 60 100 [unsigned] 0 3 years NOW $ 0
Bronko Mars 60 45 100 65 [unsigned] 0 3 years NOW $ 0
Steff Caraway 75 80 95 60 [unsigned] 0 3 years NOW $ 0
Jay XYZ 75 70 55 90 [unsigned] 0 3 years NOW $ 0
Nunchuck Norris 90 80 100 65 [unsigned] 0 2 years Year 12
Roger Federation 75 85 65 100 [unsigned] 0 3 years Year 12
Nick Shavan 70 75 70 55 [unsigned] 0 2 years Year 12
Anderson Blooper 65 60 70 80 [unsigned] 0 3 years Year 12
Mic Jagermeister 80 100 75 75 [unsigned] 0 2 years Year 12
Jim Hardball 65 45 70 70 [unsigned] 0 3 years Year 12
LaBron Game 100 80 85 85 [unsigned] 0 2 years Year 12
Flint Westwood 50 75 60 70 [unsigned] 0 3 years Year 12
When the total annual cost of the company's winning Year 11 contract offers
Spending Cap on Year 11 Contracts ($000s) $ 1500 reaches this dollar amount, all remaining lower-priority offers will be withdrawn. $1,750 Sum of Year 11
contract offers.

Most Recent Contract Offers • Enter all contract offers in thousands of dollars per year. For example,
(letter in parentheses indicated company that made the offer) enter an offer of $2.5 million as 2500.
No. of Highest 2nd 3rd
Celebrity Offers Offer Highest Highest • The minimum annual contract offer is $500k (entered as 500).
Judy Judge 0 0 0 0
• A contract offer entry of $0 for a given celebrity indicates that the
celebrity will receive no offer.
Kimmie Jimmel 0 0 0 0
Bud Birkenstock 0 0 0 0 • The maximum annual contract offer is $30 million (entered as 30000).
Jose Montana 0 0 0 0 • In a given year, offers may be made to as many celebrities as are
Samuelle Jackson 0 0 0 0 available, however a company will be awarded no more than 3 celebrity
Bronko Mars 0 0 0 0 contracts in the same year.
Steff Caraway 0 0 0 0
Jay XYZ 0 0 0 0
• When making offers to multiple celebrities in the same year, it is recom-
mended that you prioritize the offers and set a spending cap for the year
Nunchuck Norris 0 0 0 0 (to guard against winning more contracts than intended).
Roger Federation 0 0 0 0
Nick Shavan 0 0 0 0 • In a given region, the maximum affective celebrity appeal total is 300.
Anderson Blooper 0 0 0 0 When the sum of the appeal indexes in a given region reaches 300, no
Mic Jagermeister 0 0 0 0 additional market impact is gained by signing more celebrities.
Jim Hardball 0 0 0 0
LaBron Game 0 0 0 0
Flint Westwood 0 0 0 0

[Link] 1/1