Академический Документы
Профессиональный Документы
Культура Документы
C65234
Andrews
Team A6
Baldwin
Chester
Team A7
Digby
Team A8
Erie
Team A9
Ferris
Team A10
CAPSTONE COURIER
Andrews
-2.0%
0.93
-1.9%
Baldwin
3.8%
1.02
3.9%
Chester
2.8%
0.96
2.7%
Digby
1.4%
0.93
1.3%
Erie
4.7%
1.09
5.1%
Ferris
0.5%
0.99
0.5%
2.1
2.4
2.2
2.2
2.1
2.4
-3.8%
$0
$114,253,990
$3,341,653
($2,279,126)
$1,909,382
11.5%
22.9%
9.3%
$0
$118,941,143
$14,462,136
$4,569,296
$8,757,803
12.0%
30.7%
6.0%
$13,675,102
$109,648,794
$12,348,652
$3,048,430
$7,236,937
9.1%
28.1%
2.9%
$11,522,635
$102,673,338
$9,571,054
$1,427,648
$5,616,155
10.2%
27.9%
10.9%
$0
$124,341,991
$15,575,158
$5,837,569
$10,026,076
9.9%
28.6%
1.2%
$0
$114,613,166
$8,466,758
$572,941
$4,761,448
10.9%
26.8%
Page 1
Round: 1
Dec. 31, 2015
C65234
Stock Market Summary
Close
Change
Shares
Andrews
Baldwin
Chester
Digby
Erie
$28.07
$39.30
$29.42
$27.25
$41.83
($6.18)
$5.04
($4.83)
($7.00)
$7.58
2,399,957
2,000,000
2,000,000
2,000,000
2,000,000
MarketCap
($M)
$67
$79
$59
$55
$84
Ferris
$31.31
($2.95)
2,000,000
$63
Company
Book Value
EPS
Dividend
Yield
P/E
$24.73
$24.52
$25.50
$24.68
$26.89
($0.95)
$2.28
$1.52
$0.71
$2.92
$0.00
$1.73
$0.00
$0.00
$0.00
0.0%
4.4%
0.0%
0.0%
0.0%
-29.6
17.2
19.3
38.1
14.3
$24.26
$0.29
$0.00
0.0%
108.9
Series#
Face
Yield
Close$
11.0S2016
12.5S2018
14.0S2020
11.3S2025
$6,950,000
$13,900,000
$20,850,000
$10,000,000
11.1%
12.3%
13.0%
11.7%
99.20
101.44
107.59
96.60
11.0S2016
12.5S2018
14.0S2020
$5,623,149
$13,900,000
$20,850,000
11.2%
12.5%
13.3%
98.58
99.76
104.97
11.0S2016
12.5S2018
14.0S2020
$6,950,000
$13,900,000
$20,850,000
11.1%
12.4%
13.2%
98.84
100.48
106.08
Baldwin
Chester
S&P Company
Digby
B
B
B
B
Erie
CC
CC
CC
Ferris
CCC
CCC
CCC
Series#
Face
Yield
Close$
S&P
11.0S2016
12.5S2018
14.0S2020
11.3S2025
$6,950,000
$13,900,000
$20,850,000
$920,000
11.1%
12.4%
13.2%
12.0%
98.84
100.48
106.08
94.42
CCC
CCC
CCC
CCC
11.0S2016
12.5S2018
14.0S2020
$6,950,000
$13,900,000
$20,850,000
11.1%
12.4%
13.1%
99.02
100.96
106.83
CCC
CCC
CCC
11.0S2016
12.5S2018
14.0S2020
11.3S2025
$6,950,000
$13,900,000
$20,850,000
$18,994,000
11.2%
12.5%
13.3%
12.2%
98.58
99.76
104.97
92.83
CC
CC
CC
CC
Page 2
Financial Summary
Cash Flow Statement Survey
CashFlows from operating activities
Net Income(Loss)
Adjustment for non-cash items:
Depreciation
Extraordinary gains/losses/writeoffs
Changes in current assets and liablilities
Acounts payable
Inventory
Accounts Receivable
Net cash from operations
C65234
Round: 1
Dec. 31, 2015
Andrews
Baldwin
Chester
Digby
Erie
Ferris
($2,279)
$4,569
$3,048
$1,428
$5,838
$573
$8,460
$0
$7,597
$140
$8,493
$0
$8,520
$60
$7,587
$0
$8,760
$0
$2,062
($20,592)
($1,083)
($13,432)
($80)
$2,551
($1,469)
$13,308
$914
($15,260)
($705)
($3,509)
$189
($10,681)
($131)
($616)
$1,853
($16,878)
($1,912)
($3,513)
$132
$1,317
($1,113)
$9,670
($13,100)
($3,240)
($13,600)
($15,260)
$0
($17,600)
$0
$13,700
$0
$10,000
$0
$0
$3,000
$0
($3,465)
$0
$0
$0
($1,320)
$0
$20,343
$0
$0
$0
$0
$0
$0
$0
$0
$13,675
$0
$0
$0
$920
$0
$0
$0
$11,523
$0
$0
$0
$0
$0
$0
$10,000
$0
$0
$0
$0
$18,994
$0
$0
$0
$0
$26,700
$15,558
$13,675
$12,443
$10,000
$18,994
$168
Andrews
$3,601
$9,391
$29,209
$42,202
$25,626
Baldwin
$29,060
$9,776
$6,067
$44,903
($3,434)
Chester
$0
$9,012
$23,877
$32,890
($3,434)
Digby
$0
$8,439
$19,298
$27,737
$6,487
Erie
$9,921
$10,220
$25,495
$45,636
$11,064
Ferris
$14,497
$9,420
$7,300
$31,218
$126,900
($46,393)
$80,507
$113,960
($42,597)
$71,363
$127,400
($46,427)
$80,973
$127,800
($45,253)
$82,547
$113,800
($45,520)
$68,280
$131,400
($46,693)
$84,707
Total Assets
$122,708
$116,265
$113,863
$110,284
$113,916
$115,924
Account Payable
CurrentDebt
Long Term Debt
Total Liabilities
$8,645
$3,000
$51,700
$63,345
$6,503
$20,343
$40,373
$67,219
$7,498
$13,675
$41,700
$62,873
$6,772
$11,523
$42,620
$60,915
$8,436
$10,000
$41,700
$60,136
$6,715
$0
$60,694
$67,409
Common Stock
Retained Earnings
Total Equity
$32,060
$27,303
$59,363
$18,360
$30,687
$49,046
$18,360
$32,631
$50,990
$18,360
$31,010
$49,369
$18,360
$35,420
$53,779
$18,360
$30,155
$48,515
$122,708
$116,265
$113,863
$110,284
$113,916
$115,924
Andrews
$114,254
$88,100
$8,460
$13,167
$1,185
$3,342
$6,848
($1,227)
$0
($2,279)
Baldwin
$118,941
$82,397
$7,597
$14,325
$160
$14,462
$7,289
$2,511
$93
$4,569
Chester
$109,649
$78,826
$8,493
$9,981
$0
$12,349
$7,563
$1,675
$62
$3,048
Digby
$102,673
$74,027
$8,520
$10,450
$106
$9,571
$7,330
$784
$29
$1,428
Erie
$124,342
$88,825
$7,587
$12,355
$0
$15,575
$6,411
$3,207
$119
$5,838
Ferris
$114,613
$83,898
$8,760
$12,539
$950
$8,467
$7,567
$315
$12
$573
CAPSTONE COURIER
Page 3
C65234
Production Analysis
Name
Able
Acre
Adam
Aft
Agape
Primary
Segment
Trad
Low
High
Pfmn
Size
Units
Sold
1,848
1,627
302
357
311
Unit
Inven
tory
718
392
144
107
128
Baker
Bead
Bid
Bold
Buddy
Trad
Low
High
Pfmn
Size
1,196
1,821
533
423
408
Cake
Cedar
Cid
Coat
Cure
Trad
Low
High
Pfmn
Size
Daze
Dell
Dixie
Dot
Dune
Price
$25.00
$21.00
$38.00
$34.00
$33.00
Material
Cost
$10.85
$7.60
$14.84
$15.47
$13.73
Labor
Cost
$8.78
$7.68
$8.97
$8.97
$8.97
Contr.
Marg.
17%
25%
33%
25%
29%
2nd
Shift
&
Overtime
33%
43%
0%
0%
0%
15.3
17.0
11.1
14.5
11.2
$27.30
$21.50
$37.60
$33.00
$32.15
$10.17
$7.05
$15.91
$14.85
$12.64
$7.85
$7.44
$8.97
$8.97
$8.97
31%
31%
34%
25%
30%
0%
29%
0%
0%
0%
4.6
5.4
3.4
3.4
3.4
1,400 81%
1,400 127%
900 61%
600 66%
600 66%
5.5
3.0
8.4
9.4
4.0
15.0
17.0
11.5
15.5
10.6
$27.50
$20.00
$38.00
$33.00
$33.00
$10.40
$7.05
$15.30
$14.81
$12.87
$8.04
$7.03
$8.97
$8.97
$8.97
25%
28%
35%
24%
29%
6%
11%
0%
0%
0%
5.0
5.5
3.0
3.5
4.0
1,800 105%
1,400 110%
900 55%
600 59%
600 97%
17500
14000
23000
27000
19000
5.5
3.0
8.9
9.5
4.0
14.5
17.0
11.3
15.5
10.6
$28.00
$21.00
$38.00
$33.00
$33.00
$10.65
$7.05
$15.66
$15.48
$12.87
$7.85
$7.68
$8.98
$8.98
$8.98
20%
27%
35%
25%
32%
0%
43%
0%
0%
0%
4.0
6.0
3.0
3.0
3.0
1,800 66%
1,800 141%
700 58%
600 78%
600 66%
2.5
5.6
1.6
3.5
2.2
17500
14000
23000
25000
19000
5.6
3.0
9.0
9.4
4.0
14.3
17.0
11.5
15.5
10.6
$27.50
$21.50
$37.75
$33.00
$34.50
$10.80
$7.05
$15.61
$14.81
$12.87
$8.22
$7.68
$8.97
$8.97
$8.97
25%
29%
33%
23%
35%
11%
43%
0%
0%
0%
4.0
5.0
3.0
3.0
3.0
1,800 110%
1,400 141%
900 72%
600 68%
600 68%
2.4
5.6
1.5
1.9
1.9
19000
14000
23000
27000
19000
5.7
3.0
8.9
10.4
4.7
14.3
17.0
11.1
15.3
9.6
$28.00
$19.00
$38.00
$32.50
$33.00
$11.30
$7.05
$15.76
$16.13
$13.73
$7.85
$7.59
$8.97
$8.97
$8.97
30%
21%
35%
24%
29%
0%
37%
0%
0%
0%
4.0
6.0
3.0
3.0
3.0
1,800 74%
1,800 136%
900 35%
600 71%
600 69%
Revision Date
3/17/2015
8/14/2015
4/19/2013
7/10/2015
11/18/2015
Age
Dec.31
2.4
3.0
2.7
2.0
1.9
MTBF
17500
14000
23000
25000
19000
Pfmn
Coord
5.7
3.0
8.0
10.4
4.7
Size
Coord
14.3
16.0
12.0
15.5
9.6
131
0
52
50
51
6/14/2015
5/25/2010
9/18/2015
7/24/2015
7/22/2015
2.3
5.6
1.5
2.0
2.0
17200
14000
23500
24000
18500
5.5
3.0
8.9
9.4
5.0
1,213
1,574
506
348
428
857
0
30
86
219
4/13/2015
5/25/2010
4/24/2015
6/29/2012
3/17/2015
2.4
5.6
1.7
3.5
2.2
17500
14000
23000
25000
19000
Trad
Low
High
Pfmn
Size
556
1,814
446
543
428
821
205
0
0
31
11/21/2011
5/25/2010
8/4/2015
3/18/2015
3/17/2015
4.1
5.6
1.6
2.1
2.2
Eat
Ebb
Echo
Edge
Egg
Trad
Low
High
Pfmn
Size
1,423
1,835
527
349
416
746
184
157
134
53
3/11/2015
5/25/2010
7/30/2015
6/29/2012
3/17/2015
Fast
Feat
Fist
Foam
Fume
Trad
Low
High
Pfmn
Size
1,331
1,940
357
497
326
195
0
0
7
152
4/7/2015
5/25/2010
9/10/2015
8/12/2015
11/18/2015
CAPSTONE COURIER
Round: 1
Dec. 31, 2015
Auto
mation
Next
Round
4.0
5.0
3.0
3.0
3.0
Capacity
Next Plant
Round Utiliz.
2,100 132%
1,650 141%
900 45%
600 64%
600 63%
Page 4
C65234
Round: 1
Dec. 31, 2015
Traditional Statistics
Total Industry Unit Demand
8,067
8,067
31.4%
9.2%
Importance
1. Age
47%
2. Price
$19.50 - 29.50
23%
3. Ideal Position
21%
4. Reliability
MTBF 14000-19000
9%
Cust.
Sold to Revision
Pfmn
Size
Out
Coord
Coord
Name
Share
Seg
Able
22%
1,797
3/17/2015
5.7
Eat
17%
1,365
3/11/2015
5.6
Fast
16%
1,268
4/7/2015
Cake
15%
1,173
Baker
14%
Daze
6%
Acre
List
Age
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Price
MTBF
Dec.31
Budget
ness
Budget
ibility
Survey
14.3
$25.00
17500
2.45
$1,750
78%
$1,750
61%
48
14.3
$27.50
17500
2.45
$1,200
65%
$1,200
55%
36
5.7
14.3
$28.00
19000
2.42
$1,200
65%
$1,000
51%
37
4/13/2015
5.5
15.0
$27.50
17500
2.41
$1,000
58%
$1,000
50%
32
1,144
6/14/2015
5.5
15.3
$27.30
17200
2.32
$1,300
67%
$1,362
58%
36
523
11/21/2011
5.5
14.5
$28.00
17500
4.10
$1,000
58%
$1,000
50%
3%
264
8/14/2015
3.0
16.0
$21.00
14000
2.99
$1,000
56%
$1,000
61%
Bead
1%
94
5/25/2010
3.0
17.0
$21.50
14000
5.60
$1,300
65%
$1,362
58%
Ebb
1%
90
5/25/2010
3.0
17.0
$21.50
14000
5.60
$1,200
62%
$1,200
55%
Dell
1%
87
5/25/2010
3.0
17.0
$21.00
14000
5.60
$900
53%
$900
50%
Cedar
1%
83
5/25/2010
YES
3.0
17.0
$20.00
14000
5.60
$900
53%
$900
50%
Feat
1%
82
5/25/2010
YES
3.0
17.0
$19.00
14000
5.60
$900
53%
$1,200
51%
CAPSTONE COURIER
Date
Stock
YES
Page 5
C65234
Round: 1
Dec. 31, 2015
10,009
10,009
39.0%
11.7%
Importance
1. Price
$14.50 - 24.50
53%
2. Age
24%
3. Ideal Position
16%
4. Reliability
MTBF 12000-17000
7%
Cust.
Sold to Revision
Stock
Pfmn
Size
Date
Out
Coord
Coord
YES
Name
Share
Seg
Feat
19%
1,858
5/25/2010
3.0
Ebb
17%
1,745
5/25/2010
3.0
Dell
17%
1,727
5/25/2010
Bead
17%
1,727
5/25/2010
Cedar
15%
1,491
5/25/2010
Acre
14%
1,363
8/14/2015
Baker
0%
40
Cake
0%
Daze
Able
List
Age
Price
MTBF
Dec.31
17.0
$19.00
14000
17.0
$21.50
14000
3.0
17.0
$21.00
YES
3.0
17.0
YES
3.0
3.0
6/14/2015
29
0%
0%
Eat
Fast
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Budget
ness
Budget
ibility
Survey
5.60
$900
53%
$1,200
38%
22
5.60
$1,200
62%
$1,200
38%
15
14000
5.60
$900
53%
$900
33%
15
$21.50
14000
5.60
$1,300
65%
$1,362
40%
16
17.0
$20.00
14000
5.60
$900
53%
$900
34%
18
16.0
$21.00
14000
2.99
$1,000
56%
$1,000
36%
5.5
15.3
$27.30
17200
2.32
$1,300
67%
$1,362
40%
4/13/2015
5.5
15.0
$27.50
17500
2.41
$1,000
58%
$1,000
34%
16
11/21/2011
5.5
14.5
$28.00
17500
4.10
$1,000
58%
$1,000
33%
3/17/2015
5.7
14.3
$25.00
17500
2.45
$1,750
78%
$1,750
36%
0%
3/11/2015
5.6
14.3
$27.50
17500
2.45
$1,200
65%
$1,200
38%
0%
4/7/2015
5.7
14.3
$28.00
19000
2.42
$1,200
65%
$1,000
38%
CAPSTONE COURIER
Page 6
C65234
Round: 1
Dec. 31, 2015
2,967
2,967
11.6%
16.2%
43%
29%
MTBF 20000-25000
19%
2. Age
3. Reliability
Importance
4. Price
$29.50 - 39.50
9%
Cust.
Sold to Revision
Stock
Pfmn
Size
Out
Coord
Coord
Name
Share
Seg
Date
Bid
18%
533
9/18/2015
8.9
Echo
18%
527
7/30/2015
9.0
Cid
17%
506
4/24/2015
Dixie
15%
446
8/4/2015
Fist
12%
357
9/10/2015
Adam
10%
302
4/19/2013
Bold
4%
104
7/24/2015
Dot
1%
30
3/18/2015
Edge
1%
25
Coat
1%
24
Foam
1%
Fast
1%
CAPSTONE COURIER
List
Age
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Price
MTBF
Dec.31
Budget
ness
Budget
ibility
Survey
11.1
$37.60
23500
1.49
$1,250
62%
$1,362
49%
26
11.5
$37.75
23000
1.56
$1,300
63%
$1,300
48%
22
8.4
11.5
$38.00
23000
1.69
$800
48%
$800
41%
14
YES
8.9
11.3
$38.00
23000
1.55
$1,100
57%
$900
42%
21
YES
8.9
11.1
$38.00
23000
1.50
$1,000
54%
$500
37%
21
8.0
12.0
$38.00
23000
2.70
$800
48%
$800
39%
9.4
14.5
$33.00
24000
1.97
$900
49%
$654
49%
9.5
15.5
$33.00
27000
2.14
$700
42%
$700
42%
6/29/2012
9.4
15.5
$33.00
25000
3.50
$700
42%
$700
48%
6/29/2012
9.4
15.5
$33.00
25000
3.50
$700
42%
$700
41%
22
8/12/2015
10.4
15.3
$32.50
27000
1.94
$950
50%
$700
37%
21
4/7/2015
5.7
14.3
$28.00
19000
2.42
$1,200
65%
$1,000
37%
YES
Page 7
C65234
Round: 1
Dec. 31, 2015
Performance Statistics
Total Industry Unit Demand
2,294
2,294
8.9%
19.8%
Importance
1. Reliability
MTBF 22000-27000
43%
2. Ideal Position
29%
3. Price
$24.50 - 34.50
19%
4. Age
9%
Cust.
Sold to Revision
Stock
Pfmn
Size
Coord
Coord
Name
Share
Seg
Date
Out
Dot
22%
512
3/18/2015
YES
9.5
Foam
21%
475
8/12/2015
10.4
Aft
15%
340
7/10/2015
Edge
14%
324
Coat
14%
Bold
13%
Fast
List
Age
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Price
MTBF
Dec.31
Budget
ness
Budget
ibility
Survey
15.5
$33.00
27000
2.14
$700
42%
$700
29%
27
15.3
$32.50
27000
1.94
$950
50%
$700
29%
33
10.4
15.5
$34.00
25000
1.99
$600
40%
$700
29%
19
6/29/2012
9.4
15.5
$33.00
25000
3.50
$700
42%
$700
29%
15
324
6/29/2012
9.4
15.5
$33.00
25000
3.50
$700
42%
$700
29%
15
308
7/24/2015
9.4
14.5
$33.00
24000
1.97
$900
49%
$654
29%
13
0%
4/7/2015
5.7
14.3
$28.00
19000
2.42
$1,200
65%
$1,000
29%
Able
0%
3/17/2015
5.7
14.3
$25.00
17500
2.45
$1,750
78%
$1,750
29%
Cake
0%
4/13/2015
5.5
15.0
$27.50
17500
2.41
$1,000
58%
$1,000
29%
Baker
0%
6/14/2015
5.5
15.3
$27.30
17200
2.32
$1,300
67%
$1,362
29%
Eat
0%
3/11/2015
5.6
14.3
$27.50
17500
2.45
$1,200
65%
$1,200
29%
CAPSTONE COURIER
Page 8
C65234
Round: 1
Dec. 31, 2015
Size Statistics
Total Industry Unit Demand
2,347
2,347
9.1%
18.3%
43%
29%
MTBF 16000-21000
19%
2. Age
3. Reliability
Importance
4. Price
$24.50 - 34.50
9%
Cust.
Sold to Revision
Stock
Pfmn
Size
Out
Coord
Coord
Name
Share
Seg
Date
Cure
18%
427
3/17/2015
4.0
Dune
18%
427
3/17/2015
4.0
Egg
18%
415
3/17/2015
Fume
14%
322
Buddy
13%
Agape
13%
Able
List
Age
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Price
MTBF
Dec.31
Budget
ness
Budget
ibility
Survey
10.6
$33.00
19000
2.20
$700
42%
$700
34%
17
10.6
$33.00
19000
2.20
$700
42%
$700
34%
17
4.0
10.6
$34.50
19000
2.20
$700
42%
$700
35%
17
11/18/2015
4.7
9.6
$33.00
19000
1.85
$1,000
52%
$700
34%
36
312
7/22/2015
5.0
11.2
$32.15
18500
2.02
$900
49%
$708
36%
14
307
11/18/2015
4.7
9.6
$33.00
19000
1.85
$700
42%
$700
37%
34
2%
40
3/17/2015
5.7
14.3
$25.00
17500
2.45
$1,750
78%
$1,750
37%
Eat
2%
38
3/11/2015
5.6
14.3
$27.50
17500
2.45
$1,200
65%
$1,200
35%
Fast
2%
35
4/7/2015
5.7
14.3
$28.00
19000
2.42
$1,200
65%
$1,000
34%
Daze
0%
10
11/21/2011
5.5
14.5
$28.00
17500
4.10
$1,000
58%
$1,000
34%
Baker
0%
6/14/2015
5.5
15.3
$27.30
17200
2.32
$1,300
67%
$1,362
36%
Cake
0%
4/13/2015
5.5
15.0
$27.50
17500
2.41
$1,000
58%
$1,000
34%
CAPSTONE COURIER
Page 9
Market Share
C65234
Low
10,009
39.0%
Able
Acre
Adam
Aft
Agape
Total
22.3%
3.3%
13.6%
25.6%
13.7%
10.9%
Baker
Bead
Bid
Bold
Buddy
Total
14.2%
1.2%
0.4%
17.2%
0.1%
0.1%
1.0%
16.4%
17.7%
Cake
Cedar
Cid
Coat
Cure
Total
14.5%
1.0%
0.3%
14.9%
15.6%
15.2%
18.0%
Daze
Dell
Dixie
Dot
Dune
Total
6.5%
1.1%
0.2%
17.3%
0.2%
7.6%
17.4%
Eat
Ebb
Echo
Edge
Egg
Total
16.9%
1.1%
17.4%
18.0%
17.5%
Fast
Feat
Fist
Foam
Fume
Total
15.7%
1.0%
18.6%
High
2,967
11.6%
18.0%
3.5%
0.6%
22.2%
14.8%
14.9%
15.0%
1.0%
16.3%
13.4%
13.5%
14.1%
14.2%
18.2%
18.4%
0.4%
22.3%
22.4%
18.2%
18.7%
1.6%
14.1%
19.1%
14.2%
17.7%
19.3%
0.7%
0.2%
1.5%
12.0%
0.7%
18.6%
13.3%
13.6%
0.2%
0.5%
17.8%
0.9%
13.1%
14.8%
0.3%
0.1%
17.1%
0.8%
CAPSTONE COURIER
Size
2,347
9.1%
1.7%
10.2%
0.6%
16.8%
Pfmn
2,294
8.9%
13.5%
20.7%
20.9%
13.7%
15.2%
Round: 1
Dec. 31, 2015
Trad
8,067
31.4%
Low
10,009
39.0%
12.1%
7.2%
6.3%
1.2%
1.4%
1.2%
17.3%
Able
Acre
Adam
Aft
Agape
Total
22.2%
3.3%
25.5%
12.2%
4.7%
7.1%
2.1%
1.7%
1.6%
17.1%
Baker
Bead
Bid
Bold
Buddy
Total
14.1%
1.2%
0.3%
16.0%
1.0%
16.4%
16.4%
4.7%
6.1%
2.0%
1.3%
1.7%
15.8%
Cake
Cedar
Cid
Coat
Cure
Total
14.5%
1.2%
0.3%
18.2%
15.7%
18.4%
2.2%
7.1%
1.7%
2.1%
1.7%
14.7%
Daze
Dell
Dixie
Dot
Dune
Total
6.4%
1.1%
15.2%
7.5%
15.3%
5.5%
7.1%
2.1%
1.4%
1.6%
17.7%
Eat
Ebb
Echo
Edge
Egg
Total
16.9%
1.1%
15.3%
18.0%
15.3%
5.2%
7.5%
1.4%
1.9%
1.3%
17.3%
Fast
Feat
Fist
Foam
Fume
Total
15.7%
1.2%
22.4%
16.9%
High
2,967
11.6%
Pfmn
2,294
8.9%
10.0%
0.6%
14.7%
10.7%
14.8%
Total
25,684
100.0%
1.7%
7.2%
5.7%
1.2%
1.4%
1.2%
16.6%
13.1%
14.8%
0.3%
17.1%
3.3%
0.6%
21.2%
13.3%
13.4%
13.3%
13.6%
0.2%
16.6%
0.8%
14.0%
17.5%
14.1%
0.2%
18.2%
18.4%
0.4%
15.7%
1.0%
23.0%
16.9%
23.0%
0.5%
22.4%
Size
2,347
9.1%
18.2%
18.7%
1.6%
17.0%
0.8%
14.0%
18.3%
14.1%
17.7%
19.3%
0.7%
0.2%
1.5%
13.9%
0.7%
20.5%
15.3%
20.7%
13.7%
15.2%
4.6%
6.6%
2.0%
1.6%
1.6%
16.4%
4.7%
7.5%
1.9%
1.3%
1.7%
17.1%
2.1%
6.2%
1.8%
2.2%
1.7%
14.0%
5.5%
6.3%
2.0%
1.4%
1.6%
16.8%
5.2%
9.1%
1.6%
1.9%
1.3%
19.1%
Page 10
Perceptual Map
C65234
Andrews
Name
Able
Acre
Adam
Aft
Agape
Pfmn
5.7
3.0
8.0
10.4
4.7
Name
Daze
Dell
Dixie
Dot
Dune
Pfmn
5.5
3.0
8.9
9.5
4.0
Size
14.3
16.0
12.0
15.5
9.6
Baldwin
Revised
3/17/2015
8/14/2015
4/19/2013
7/10/2015
11/18/2015
Name
Baker
Bead
Bid
Bold
Buddy
Pfmn
5.5
3.0
8.9
9.4
5.0
Revised
11/21/2011
5/25/2010
8/4/2015
3/18/2015
3/17/2015
Name
Eat
Ebb
Echo
Edge
Egg
Pfmn
5.6
3.0
9.0
9.4
4.0
Digby
CAPSTONE COURIER
Size
14.5
17.0
11.3
15.5
10.6
Size
15.3
17.0
11.1
14.5
11.2
Chester
Revised
6/14/2015
5/25/2010
9/18/2015
7/24/2015
7/22/2015
Name
Cake
Cedar
Cid
Coat
Cure
Pfmn
5.5
3.0
8.4
9.4
4.0
Revised
3/11/2015
5/25/2010
7/30/2015
6/29/2012
3/17/2015
Name
Fast
Feat
Fist
Foam
Fume
Pfmn
5.7
3.0
8.9
10.4
4.7
Erie
Size
14.3
17.0
11.5
15.5
10.6
Round: 1
Dec. 31, 2015
Size
15.0
17.0
11.5
15.5
10.6
Revised
4/13/2015
5/25/2010
4/24/2015
6/29/2012
3/17/2015
Ferris
Size
14.3
17.0
11.1
15.3
9.6
Revised
4/7/2015
5/25/2010
9/10/2015
8/12/2015
11/18/2015
Page 11
HR/TQM Report
C65234
Round: 1
Dec. 31, 2015
Andrews
919
919
732
187
Baldwin
713
713
655
58
Chester
822
822
784
38
Digby
737
737
650
87
Erie
908
908
788
120
Ferris
729
729
654
75
Overtime Percent
Turnover Rate
New Employees
Separated Employees
Recruiting Spend
Training Hours
Productivity Index
0.0%
10.0%
311
0
$0
0
100.0%
0.0%
10.0%
84
0
$0
0
100.0%
0.0%
10.0%
204
0
$0
0
100.0%
0.0%
10.0%
111
0
$0
0
100.0%
0.0%
10.0%
299
0
$0
0
100.0%
0.0%
10.0%
102
0
$0
0
100.0%
$311
$0
$0
$311
$84
$0
$0
$84
$204
$0
$0
$204
$111
$0
$0
$111
$299
$0
$0
$299
$102
$0
$0
$102
$22.05
2,500
2.0%
5.0%
$22.05
2,500
2.0%
5.0%
$22.05
2,500
2.0%
5.0%
$22.05
2,500
2.0%
5.0%
$22.05
2,500
2.0%
5.0%
$22.05
2,500
2.0%
5.0%
Baldwin
Chester
Digby
Erie
Ferris
Recruiting Cost
Separation Cost
Training Cost
Total HR Admin Cost
Labor Contract Next Year
Wages
Benefits
Profit Sharing
Annual Raise
Starting Negotiation Position
Wages
Benefits
Profit Sharing
Annual Raise
Ceiling Negotiation Position
Wages
Benefits
Profit Sharing
Annual Raise
Adjusted Labor Demands
Wages
Benefits
Profit Sharing
Annual Raise
Strike Days
TQM SUMMARY
Andrews
Process Mgt Budgets Last Year
CPI Systems
Vendor/JIT
Quality Initiative Training
Channel Support Systems
Concurrent Engineering
UNEP Green Programs
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Cumulative Impacts
Material Cost Reduction
Labor Cost Reduction
Reduction R&D Cycle Time
Reduction Admin Costs
Demand Increase
CAPSTONE COURIER
Page 12
Annual Report
Annual Report
Andrews
C65234
Round: 1
Dec. 31, 2015
Balance Sheet
DEFINITIONS:
Common Size: The common size
column simply represents each item as a
percentage of total assets for that year.
Cash: Your end-of-year cash position.
Accounts Receivable: Reflects the lag
between delivery and payment of your
products. Inventories: The current
value of your inventory across all products. A
zero indicates your company stocked out.
Unmet demand would, of course, fall to your
competitors. Plant & Equipment: The
current value of your plant. Accum
Deprec: The total accumulated
depreciation from your plant. Accts
Payable: What the company currently
owes suppliers for materials and services.
Current Debt: The debt the company
is obligated to pay during the next year of
operations. It includes emergency loans used
to keep your company solvent should you run
out of cash during the year. Long
Term Debt: The company's
long term debt is in the form of bonds, and this
represents the total value of your bonds.
Common Stock: The amount of
capital invested by shareholders in the
company. Retained Earnings:
The profits that the company chose to keep
instead of paying to shareholders as dividends.
ASSETS
Cash
Account Receivable
Inventory
Total Current Assets
$42,201
2015
Common
Size
2.9%
7.7%
23.8%
34.4%
$3,434
$8,307
$8,617
$20,358
$80,507
$122,708
103.0%
-37.8%
65.6%
100.0%
$113,800
($37,933)
$75,867
$96,225
$63,345
7.0%
2.4%
42.1%
51.6%
$6,583
$0
$41,700
$48,283
$59,363
$122,708
26.1%
22.3%
48.4%
100.0%
$18,360
$29,582
$47,942
$96,225
$3,601
$9,391
$29,209
$126,900
($46,393)
Accounts Payable
Current Debt
Long Term Debt
Total Liabilities
$8,645
$3,000
$51,700
Common Stock
Retained Earnings
Total Equity
Total Liab. & O. Equity
$32,060
$27,303
2014
2015
2014
($2,279)
$4,189
$8,460
$7,587
$0
$0
$2,062
$3,583
($20,592)
($8,617)
($1,083)
($307)
($13,432)
$6,434
($13,100)
$0
Annual Report
$0
($4,000)
$13,700
$0
$0
$0
$10,000
$0
$0
$0
$3,000
$0
$26,700
($4,000)
$168
$2,434
$3,601
$3,434
Page 13
Annual Report
Andrews
Round: 1
Dec. 31, 2015
C65234
$0
2015
Total
$114,254
Common
Size
100.0%
$0
$0
$0
$0
$0
$0
$0
$0
$37,171
$47,423
$3,505
$88,100
32.5%
41.5%
3.1%
77.1%
$0
$0
$0
$26,154
22.9%
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$8,460
$2,257
$4,850
$4,950
$1,111
$21,627
7.4%
2.0%
4.2%
4.3%
1.0%
18.9%
$0
$0
$0
$4,527
4.0%
$1,185
$3,342
$297
$6,551
($1,227)
$0
($2,279)
1.0%
2.9%
0.3%
5.7%
-1.1%
0.0%
-2.0%
Able
Acre
Adam
Aft
Agape
NA
NA
NA
Sales
$46,189
$34,174
$11,493
$12,135
$10,262
$0
$0
Variable Costs:
Direct Labor
Direct Material
Inventory Carry
Total Variable
$16,039
$20,732
$1,714
$38,486
$12,482
$12,344
$717
$25,543
$2,702
$4,640
$419
$7,760
$3,177
$5,581
$315
$9,073
$2,771
$4,127
$340
$7,238
$0
$0
$0
$0
Contribution Margin
$7,703
$8,631
$3,733
$3,062
$3,025
Period Costs:
Depreciation
SG&A: R&D
Promotions
Sales
Admin
Total Period
$3,080
$209
$1,750
$1,750
$449
$7,238
$2,860
$627
$1,000
$1,000
$332
$5,819
$1,080
$0
$800
$800
$112
$2,792
$720
$529
$600
$700
$118
$2,667
$720
$892
$700
$700
$100
$3,112
$465
$2,812
$941
$396
($87)
Net Margin
Definitions: Sales: Unit Sales times list price. Direct Labor: Labor costs incurred to produce the
product that was sold. Inventory Carry Cost: the cost unsold goods in inventory. Depreciation:
Calculated on straight-line. 15-year depreciation of plant value. R&D Costs: R&D department
expenditures for each product. Admin: Administration overhead is estimated at 1.5% of sales.
Promotions: The promotion budget for each product. Sales: The sales force budget for each
product. Other: Chargs not included in other categories such as Fees, Write offs, and TQM. The fees
include money paid to investment bankers and brokerage firms to issue new stocks or bonds plus consulting
fees your instructor might assess. Write-offs include the loss you might experience when you sell capacity or
liquidate inventory as the result of eliminating a production line. If the amount appears as a negative amount,
then you actually made money on the liquidation of capacity or inventory. EBIT: Earnings Before Interest
and Taxes. Short Term Interest: Interest expense based on last year''s current debt, including short term
debt, long term notes that have become due, and emergency loans, Long Term Interest: Interest paid on
outstanding bonds. Taxes: Income tax based upon a 35% tax rate. Profit Sharing: Profits shared
with employees under the labor contract. Net Profit: EBIT minus interest, taxes, and profit sharing.
Annual Report
Other
EBIT
Short Term Interest
Long Term Interest
Taxes
Profit Sharing
Net Profit
Page 14