Escolar Documentos
Profissional Documentos
Cultura Documentos
C65234
Andrews
Team A6
Baldwin
Chester
Team A7
Digby
Team A8
Erie
Team A9
Ferris
Team A10
CAPSTONE COURIER
Andrews
8.6%
0.56
4.8%
Baldwin
12.6%
1.09
13.8%
Chester
-5.9%
1.76
-10.4%
Digby
2.6%
1.42
3.8%
Erie
14.0%
1.04
14.5%
Ferris
-5.1%
1.03
-5.2%
1.2
2.0
288.6
1.4
1.0
2.6
5.7%
$0
$63,554,360
$10,208,316
$5,478,663
$14,247,143
15.2%
13.7%
28.2%
$0
$410,702,579
$105,390,311
$51,718,846
$121,256,742
6.5%
39.2%
-2997.6%
$22,541,535
$143,704,773
($1,000,980)
($8,498,866)
($41,469,814)
13.2%
18.3%
5.3%
$0
$189,185,345
$11,055,297
$4,987,290
$29,629,061
6.4%
17.1%
15.2%
$0
$190,068,483
$41,778,650
$26,585,844
$95,506,972
10.9%
40.7%
-13.8%
$0
$104,773,663
($633,220)
($5,305,499)
($20,002,096)
14.4%
19.1%
Page 1
C65234
Round: 8
Dec. 31, 2022
Close
Change
Shares
$38.19
$113.39
$1.00
$40.35
$106.16
$1.00
$3.18
$34.10
$0.00
$8.19
$22.89
$0.00
3,418,166
3,811,915
2,000,000
2,743,688
2,934,742
2,343,458
MarketCap
($M)
$131
$432
$2
$111
$312
$2
Book Value
EPS
Dividend
Yield
P/E
$28.03
$48.13
$0.14
$34.17
$59.63
$16.44
$1.60
$13.57
($4.25)
$1.82
$9.06
($2.26)
$0.00
$13.35
$0.00
$0.10
$2.00
$0.00
0.0%
11.8%
0.0%
0.2%
1.9%
0.0%
23.8
8.4
-0.2
22.2
11.7
-0.4
Series#
Face
Yield
Close$
11.3S2025
9.2S2029
$10,000,000
$5,000,000
11.6%
10.8%
97.14
85.17
S&P Company
Digby
AAA
AAA
13.7S2028
12.6S2029
14.0S2030
15.0S2031
$32,318,682
$28,758,970
$19,036,505
$33,273,331
14.6%
14.2%
14.9%
15.3%
93.64
88.49
93.80
98.12
CCC
CCC
CCC Erie
CCC Ferris
12.3S2026
13.3S2028
13.0S2030
15.5S2031
$10,000,000
$2,000,000
$10,000,000
$11,000,000
14.2%
15.5%
15.8%
16.8%
86.36
85.75
82.08
92.07
DDD
DDD
DDD
DDD
Baldwin
Chester
Series#
Face
Yield
Close$
S&P
11.3S2025
12.3S2026
11.9S2028
10.7S2030
12.5S2031
$920,000
$8,000,000
$2,000,000
$6,000,000
$10,000,000
11.8%
12.6%
12.5%
12.1%
13.0%
95.53
97.33
94.83
88.08
96.43
AA
AA
AA
AA
AA
11.3S2025
12.3S2030
15.9S2032
$18,994,000
$25,000,000
$835,000
12.8%
14.9%
16.3%
88.62
82.42
97.62
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: 8
Dec. 31, 2022
Andrews
Baldwin
Chester
Digby
Erie
Ferris
$5,479
$51,719
($8,499)
$4,987
$26,586
($5,305)
$2,069
($13,260)
$24,339
($1,267)
$8,307
$0
$8,973
($2,039)
$12,093
($109)
$5,578
$0
($2,016)
$13,826
$1,800
$7,899
($1,177)
$28,746
($6,740)
$95,620
($5,453)
$40,355
($4,631)
$30,078
$3,095
$17,288
($1,586)
$30,719
($3,947)
$21,933
$3,177
$59,733
($6,096)
$46,455
($781)
$39,850
$28,978
$0
$0
$11,912
$5,949
$0
$0
$0
$0
$0
$0
$0
$0
$0
($50,871)
$0
$0
$0
($15,045)
($66,391)
$60,933
$0
$0
$0
$0
$0
$0
($72,620)
$20,000
$22,542
($274)
$3,000
$0
$0
$0
$0
$0
$0
($5,869)
$0
$0
$0
$0
$0
$0
$0
$0
$0
($123)
$835
$0
($17,932)
$15,000
$0
$0
($71,374)
($30,078)
$2,726
($5,869)
($2,220)
$36,878
Andrews
$74,548
$5,224
$25,209
$104,981
$24,246
Baldwin
$118,332
$33,756
$10,783
$162,871
$0
Chester
$0
$23,623
$33,037
$56,659
$45,357
Digby
$69,857
$15,549
$2,355
$87,761
$59,813
Erie
$62,733
$31,244
$13,190
$107,167
$37,630
Ferris
$37,630
$8,612
$4,755
$50,996
$31,040
($22,083)
$8,957
$365,080
($152,092)
$212,988
$124,600
($99,427)
$25,173
$134,600
($89,432)
$45,168
$181,400
($105,560)
$75,840
$83,664
($33,205)
$50,459
Total Assets
$113,937
$375,859
$81,833
$132,930
$183,007
$101,455
Account Payable
CurrentDebt
Long Term Debt
Total Liabilities
$3,124
$0
$15,000
$18,124
$18,065
$60,933
$113,387
$192,386
$6,008
$42,542
$33,000
$81,549
$12,252
$0
$26,920
$39,172
$8,016
$0
$0
$8,016
$3,098
$15,000
$44,829
$62,927
Common Stock
Retained Earnings
Total Equity
$57,060
$38,754
$95,814
$91,159
$92,315
$183,474
$18,360
($18,076)
$284
$41,360
$52,397
$93,757
$65,860
$109,131
$174,990
$33,227
$5,301
$38,528
$113,937
$375,859
$81,833
$132,930
$183,007
$101,455
Andrews
$63,554
$54,855
$2,069
$9,681
($13,260)
$10,208
$1,590
$3,016
$123
$5,479
Baldwin
$410,703
$249,837
$24,339
$26,778
$4,359
$105,390
$24,116
$28,446
$1,109
$51,719
Chester
$143,705
$117,412
$8,307
$18,987
$0
($1,001)
$12,074
($4,576)
$0
($8,499)
Digby
$189,185
$156,928
$8,973
$12,118
$111
$11,055
$3,218
$2,743
$107
$4,987
Erie
$190,068
$112,665
$12,093
$20,641
$2,891
$41,779
$0
$14,623
$570
$26,586
Ferris
$104,774
$84,718
$5,578
$15,067
$44
($633)
$7,529
($2,857)
$0
($5,305)
CAPSTONE COURIER
Page 3
Name
Able
Acre
Adam
Aft
Agape
Primary
Segment
Trad
Low
Trad
Pfmn
Size
Units
Sold
323
964
526
461
319
Unit
Inven
tory
1,010
70
0
0
226
Baker
Bead
Bid
Bold
Buddy
Brass
Brat
Low
Low
Trad
Trad
Trad
High
High
2,921
3,565
1,888
1,744
1,762
2,269
1,911
Cake
Cedar
Cid
Coat
Cure
Trad
Low
High
Pfmn
Size
Daze
Dell
Dot
Dune
Don
Round: 8
Dec. 31, 2022
C65234
Production Analysis
Revision Date
5/4/2020
5/6/2016
4/2/2022
7/14/2021
5/16/2022
Age
Dec.31
4.5
8.3
2.1
2.7
1.7
0
0
58
74
71
337
0
9/19/2021
11/14/2021
7/17/2022
7/17/2022
7/17/2022
7/23/2022
6/29/2022
907
2,970
437
1,096
741
1,452
0
292
0
0
Trad
Low
Pfmn
Size
Size
1,139
2,786
1,837
902
891
Eat
Ebb
Echo
Ebc
Egg2
Trad
Low
Trad
High
Size
Foam
Fume
Fish
Faster
Pfmn
Size
High
Trad
Contr.
Marg.
-17%
14%
17%
16%
26%
Auto
mation
Next
Round
4.0
5.0
3.0
3.0
3.0
Capacity
Next Plant
Round Utiliz.
1
0%
500 198%
500 99%
1
0%
500 99%
MTBF
15000
14000
17000
27000
21000
Pfmn
Coord
9.0
3.5
9.5
14.0
6.5
Size
Coord
10.8
16.0
10.4
13.0
7.3
Price
$22.00
$18.75
$26.00
$30.00
$34.00
4.7
4.9
1.9
1.9
1.9
1.4
1.4
14000
14000
17000
17000
17000
24900
25000
6.0
5.5
10.4
11.0
9.8
16.3
16.6
14.0
14.5
9.8
10.2
9.2
3.6
3.6
$18.50
$18.50
$26.00
$26.00
$26.00
$36.00
$36.00
$5.25
$4.96
$8.58
$8.65
$8.59
$14.30
$14.41
$5.03
$4.85
$7.48
$7.20
$6.97
$7.67
$9.51
44%
46%
38%
38%
39%
37%
33%
74%
50%
18%
7%
0%
0%
100%
8.0
8.0
6.0
6.0
6.0
5.5
5.5
1,700
2,400
1,400
1,400
1,550
1,964
850
6/29/2021
4/18/2021
6/21/2021
4/14/2021
5/17/2021
3.9
4.9
3.2
3.6
3.2
17500
16000
25000
27000
19000
10.0
6.0
13.5
14.5
7.5
10.5
14.0
6.5
12.5
5.5
$22.50
$17.00
$35.50
$31.00
$31.50
$0.00 $0.00
$5.83 $8.90
$0.00 $0.00
$12.29 $12.29
$10.05 $10.05
4%
13%
29%
20%
34%
0%
100%
0%
42%
0%
5.0
6.0
3.5
3.5
4.0
1,400
0%
1,500 198%
900
0%
600 140%
600 66%
134
0
0
0
0
6/22/2022
8/30/2022
5/11/2022
4/23/2022
1/9/2022
2.3
4.2
1.6
2.6
2.2
18500
16000
27000
21000
21000
9.1
4.9
16.2
7.0
8.0
10.5
15.3
11.1
5.8
4.9
$23.00
$16.50
$31.50
$31.50
$34.50
$9.03 $8.54
$5.48 $8.76
$14.05 $14.10
$11.14 $12.42
$11.66 $16.21
23%
16%
11%
26%
19%
0%
37%
79%
0%
50%
5.5
6.0
3.5
3.0
2.0
1,250 99%
1,900 135%
990 177%
800 90%
600 149%
1,594
2,772
1,347
815
1,191
206
0
493
0
46
5/31/2022
5/19/2021
3/9/2021
9/11/2022
5/13/2022
2.0
7.1
3.3
1.3
1.5
19000
17000
19000
25000
21000
9.5
5.0
9.8
15.6
9.0
10.5
15.5
10.5
6.0
4.5
$24.70
$16.50
$24.70
$36.80
$35.00
$8.22 $5.48
$5.09 $1.70
$8.30 $9.78
$12.73
$6.85
$10.59 $12.84
42%
58%
21%
46%
33%
0%
100%
67%
0%
56%
7.0
10.0
5.0
6.0
3.0
1,800 51%
1,400 198%
900 165%
600 83%
800 155%
1,349
1,012
415
627
0
1
183
0
4/6/2021
8/29/2021
4/24/2021
2/29/2020
2.6
3.2
1.9
2.8
27000
19000
25000
19000
13.5
8.6
13.0
10.4
12.8
5.0
7.5
10.3
$31.00
$33.00
$35.00
$24.00
$12.56
$11.02
$13.01
$9.57
17%
28%
22%
1%
0%
0%
0%
0%
3.0
3.0
3.0
3.0
CAPSTONE COURIER
Material Labor
Cost
Cost
$0.00 $0.00
$4.36 $11.65
$8.75 $12.55
$0.00 $0.00
$10.46 $12.55
2nd
Shift
&
Overtime
0%
100%
0%
0%
0%
$12.71
$12.71
$12.71
$12.71
1,148
1,100
1,000
1,400
172%
149%
117%
106%
99%
93%
198%
86%
27%
20%
1%
Page 4
C65234
Round: 8
Dec. 31, 2022
Traditional Statistics
Total Industry Unit Demand
11,649
11,649
26.5%
9.2%
Importance
1. Age
47%
2. Price
$16.00 - 26.00
23%
3. Ideal Position
21%
4. Reliability
MTBF 14000-19000
9%
Cust.
Sold to Revision
Pfmn
Size
Out
Coord
Coord
Name
Share
Seg
Bid
16%
1,888
7/17/2022
10.4
Buddy
15%
1,762
7/17/2022
9.8
Bold
15%
1,744
7/17/2022
Eat
14%
1,593
Echo
12%
Daze
9%
Cake
List
Age
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Price
MTBF
Dec.31
Budget
ness
Budget
ibility
Survey
9.8
$26.00
17000
1.86
$2,200
93%
$885
100%
60
9.2
$26.00
17000
1.87
$2,200
93%
$885
100%
56
11.0
10.2
$26.00
17000
1.87
$2,200
93%
$885
100%
55
5/31/2022
9.5
10.5
$24.70
19000
2.05
$1,700
81%
$1,492
78%
48
1,347
3/9/2021
9.8
10.5
$24.70
19000
3.33
$1,656
81%
$1,399
78%
19
1,047
6/22/2022
9.1
10.5
$23.00
18500
2.28
$350
48%
$649
69%
34
8%
907
6/29/2021
10.0
10.5
$22.50
17500
3.86
$1,700
66%
$3,806
71%
14
Faster
5%
627
2/29/2020
YES
10.4
10.3
$24.00
19000
2.83
$500
41%
$1,080
68%
24
Adam
5%
526
4/2/2022
YES
9.5
10.4
$26.00
17000
2.07
$800
49%
$745
55%
25
Able
2%
209
5/4/2020
9.0
10.8
$22.00
15000
4.48
$0
35%
$894
55%
CAPSTONE COURIER
Date
Stock
Page 5
C65234
Round: 8
Dec. 31, 2022
16,186
16,186
36.8%
11.7%
Importance
1. Price
$11.00 - 21.00
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
Name
Share
Seg
Bead
22%
3,565
11/14/2021
YES
5.5
Cedar
18%
2,970
4/18/2021
YES
6.0
Baker
18%
2,921
9/19/2021
YES
Dell
17%
2,786
8/30/2022
Ebb
17%
2,772
5/19/2021
Acre
6%
964
5/6/2016
Able
1%
114
Daze
1%
92
CAPSTONE COURIER
List
Age
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Price
MTBF
Dec.31
Budget
ness
Budget
ibility
Survey
14.5
$18.50
14000
4.89
$2,200
93%
$1,012
95%
30
14.0
$17.00
16000
4.87
$1,100
66%
$1,770
82%
35
6.0
14.0
$18.50
14000
4.66
$2,200
93%
$1,012
95%
28
YES
4.9
15.3
$16.50
16000
4.15
$1,200
76%
$1,298
78%
26
YES
5.0
15.5
$16.50
17000
7.11
$2,000
83%
$1,306
81%
39
3.5
16.0
$18.75
14000
8.32
$1,000
55%
$820
55%
5/4/2020
9.0
10.8
$22.00
15000
4.48
$0
20%
$894
55%
6/22/2022
9.1
10.5
$23.00
18500
2.28
$350
30%
$649
78%
Page 6
C65234
Round: 8
Dec. 31, 2022
5,846
5,846
13.3%
16.2%
43%
29%
MTBF 20000-25000
19%
2. Age
3. Reliability
Importance
4. Price
$26.00 - 36.00
9%
Cust.
Sold to Revision
Pfmn
Size
Out
Coord
Coord
Name
Share
Seg
Brass
39%
2,269
7/23/2022
16.3
Brat
33%
1,911
6/29/2022
YES
16.6
Ebc
14%
815
9/11/2022
YES
Cid
7%
437
Fish
7%
415
CAPSTONE COURIER
Date
Stock
List
Age
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Price
MTBF
Dec.31
Budget
ness
Budget
ibility
Survey
3.6
$36.00
24900
1.39
$2,000
92%
$885
79%
60
3.6
$36.00
25000
1.37
$2,000
84%
$759
79%
54
15.6
6.0
$36.80
25000
1.32
$2,000
74%
$1,679
85%
28
6/21/2021
13.5
6.5
$35.50
25000
3.18
$1,200
61%
$1,062
58%
4/24/2021
13.0
7.5
$35.00
25000
1.94
$900
33%
$1,800
61%
Page 7
C65234
Round: 8
Dec. 31, 2022
Performance Statistics
Total Industry Unit Demand
5,265
4,743
12.0%
19.8%
Importance
1. Reliability
MTBF 22000-27000
43%
2. Ideal Position
29%
3. Price
$21.00 - 31.00
19%
4. Age
9%
Cust.
Sold to Revision
Stock
Pfmn
Size
Date
Out
Coord
Coord
Name
Share
Seg
Dot
39%
1,837
5/11/2022
YES
16.2
Foam
28%
1,349
4/6/2021
YES
13.5
Coat
23%
1,096
4/14/2021
YES
Aft
10%
461
7/14/2021
YES
CAPSTONE COURIER
List
Age
Price
MTBF
Dec.31
11.1
$31.50
27000
12.8
$31.00
27000
14.5
12.5
$31.00
14.0
13.0
$30.00
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Budget
ness
Budget
ibility
Survey
1.61
$900
61%
$1,298
61%
37
2.59
$1,520
73%
$2,520
62%
15
27000
3.56
$1,400
71%
$1,062
52%
20
27000
2.66
$900
58%
$633
39%
15
Page 8
C65234
Round: 8
Dec. 31, 2022
Size Statistics
Total Industry Unit Demand
5,056
5,056
11.5%
18.3%
43%
29%
MTBF 16000-21000
19%
2. Age
3. Reliability
Importance
4. Price
$21.00 - 31.00
9%
Cust.
Sold to Revision
Pfmn
Size
Out
Coord
Coord
Name
Share
Seg
Egg2
24%
1,191
5/13/2022
9.0
Fume
20%
1,012
8/29/2021
8.6
Dune
18%
902
4/23/2022
YES
Don
18%
891
1/9/2022
Cure
15%
741
5/17/2021
6%
319
5/16/2022
Agape
CAPSTONE COURIER
Date
Stock
List
Age
Promo Aware-
Cust.
Sales Access-
Dec.
Cust.
Price
MTBF
Dec.31
Budget
ness
Budget
ibility
Survey
4.5
$35.00
21000
1.52
$1,600
62%
$1,865
74%
5.0
$33.00
19000
3.23
$1,020
58%
$1,800
54%
7.0
5.8
$31.50
21000
2.58
$700
55%
$708
70%
12
YES
8.0
4.9
$34.50
21000
2.21
$1,020
62%
$1,298
70%
YES
7.5
5.5
$31.50
19000
3.24
$1,400
67%
$1,151
56%
6.5
7.3
$34.00
21000
1.69
$1,100
58%
$633
50%
Page 9
Market Share
C65234
Trad
11,649
26.8%
Low
16,186
37.2%
1.8%
0.7%
6.0%
Pfmn
4,743
10.9%
Size
5,056
11.6%
6.7%
9.7%
Baker
Bead
Bid
Bold
Buddy
Brass
Brat
Total
Cake
Cedar
Cid
Coat
Cure
Total
7.2%
14.6%
14.6%
2.1%
6.8%
1.0%
2.5%
1.7%
14.1%
7.2%
20.9%
Daze
Dell
Dot
Dune
Don
Total
8.0%
0.3%
10.4%
17.8%
17.6%
35.4%
2.6%
6.4%
4.2%
2.1%
2.1%
17.4%
Eat
Ebb
Echo
Ebc
Egg2
Total
12.4%
23.6%
23.6%
3.7%
6.4%
3.1%
1.9%
2.7%
17.7%
3.1%
2.3%
0.9%
1.4%
7.8%
Foam
Fume
Fish
Faster
Total
16.2%
15.0%
15.1%
40.1%
7.8%
7.8%
18.3%
Daze
Dell
Dot
Dune
Don
Total
9.0%
0.6%
17.2%
Eat
Ebb
Echo
Ebc
Egg2
Total
13.7%
38.8%
32.7%
71.5%
18.3%
7.5%
23.1%
7.5%
23.1%
38.7%
9.0%
17.8%
38.7%
17.1%
11.6%
13.9%
25.2%
17.1%
13.9%
28.4%
20.0%
7.1%
5.4%
5.4%
CAPSTONE COURIER
7.1%
28.4%
Low
16,186
36.8%
6.7%
8.2%
4.3%
4.0%
4.1%
5.2%
4.4%
36.9%
6.3%
6.3%
18.0%
22.0%
46.3%
Trad
11,649
26.5%
Able
Acre
Adam
Aft
Agape
Total
9.7%
6.3%
4.5%
Cake
Cedar
Cid
Coat
Cure
Total
Foam
Fume
Fish
Faster
Total
High
5,846
13.5%
20.0%
Round: 8
Dec. 31, 2022
High
5,846
13.3%
Pfmn
5,265
12.0%
Size
5,056
11.5%
Total
44,003
100.0%
4.3%
4.3%
0.5%
0.9%
1.9%
2.1%
0.5%
5.9%
1.7%
2.4%
7.3%
17.4%
8.9%
2.5%
17.4%
16.4%
19.7%
6.0%
7.3%
3.9%
3.6%
3.7%
5.0%
4.3%
33.8%
14.8%
13.7%
13.8%
42.3%
36.1%
37.8%
32.1%
69.9%
19.4%
19.4%
1.9%
7.7%
1.0%
2.7%
2.2%
15.5%
29.4%
17.8%
47.2%
2.2%
3.8%
4.6%
3.4%
2.0%
16.1%
14.9%
14.9%
3.3%
11.0%
2.8%
2.1%
1.7%
20.9%
20.9%
7.3%
22.9%
7.3%
22.9%
38.4%
8.0%
10.7%
38.4%
29.8%
10.7%
15.8%
23.2%
29.8%
15.8%
21.3%
14.2%
7.0%
10.3%
10.3%
7.0%
21.3%
14.2%
2.5%
1.6%
0.9%
2.7%
7.8%
Page 10
Perceptual Map
C65234
Andrews
Name
Able
Acre
Adam
Aft
Agape
Pfmn
9.0
3.5
9.5
14.0
6.5
Name
Daze
Dell
Dot
Dune
Don
Pfmn
9.1
4.9
16.2
7.0
8.0
Size
10.8
16.0
10.4
13.0
7.3
Baldwin
Revised
5/4/2020
5/6/2016
4/2/2022
7/14/2021
5/16/2022
Name
Baker
Bead
Bid
Bold
Buddy
Brass
Brat
Pfmn
6.0
5.5
10.4
11.0
9.8
16.3
16.6
Revised
6/22/2022
8/30/2022
5/11/2022
4/23/2022
1/9/2022
Name
Eat
Ebb
Echo
Ebc
Egg2
Pfmn
9.5
5.0
9.8
15.6
9.0
Digby
CAPSTONE COURIER
Size
10.5
15.3
11.1
5.8
4.9
Size
14.0
14.5
9.8
10.2
9.2
3.6
3.6
Chester
Revised
9/19/2021
11/14/2021
7/17/2022
7/17/2022
7/17/2022
7/23/2022
6/29/2022
Name
Cake
Cedar
Cid
Coat
Cure
Pfmn
10.0
6.0
13.5
14.5
7.5
Revised
5/31/2022
5/19/2021
3/9/2021
9/11/2022
5/13/2022
Name
Foam
Fume
Fish
Faster
Pfmn
13.5
8.6
13.0
10.4
Erie
Size
10.5
15.5
10.5
6.0
4.5
Round: 8
Dec. 31, 2022
Size
10.5
14.0
6.5
12.5
5.5
Revised
6/29/2021
4/18/2021
6/21/2021
4/14/2021
5/17/2021
Ferris
Size
12.8
5.0
7.5
10.3
Revised
4/6/2021
8/29/2021
4/24/2021
2/29/2020
Page 11
HR/TQM Report
C65234
Round: 8
Dec. 31, 2022
Andrews
337
337
265
72
Baldwin
1,373
1,373
1,071
302
Chester
534
534
327
207
Digby
1,131
1,131
842
289
Erie
578
579
401
178
Ferris
292
292
292
0
Overtime Percent
Turnover Rate
New Employees
Separated Employees
Recruiting Spend
Training Hours
Productivity Index
0.0%
10.5%
35
209
$0
0
100.0%
0.0%
9.0%
124
48
$2,200
35
112.7%
0.0%
10.7%
57
490
$0
0
100.0%
0.0%
10.6%
205
0
$0
5
100.0%
0.0%
10.0%
58
373
$0
0
103.6%
0.1%
9.6%
28
618
$0
15
100.0%
Recruiting Cost
Separation Cost
Training Cost
Total HR Admin Cost
$35
$1,045
$0
$1,080
$397
$238
$961
$1,596
$57
$2,450
$0
$2,507
$205
$0
$113
$318
$58
$1,865
$0
$1,923
$28
$3,090
$88
$3,206
$31.31
2,650
2.2%
5.3%
$31.12
2,625
2.1%
5.3%
$31.25
2,625
2.1%
5.3%
$31.15
2,625
2.1%
5.3%
$31.82
2,625
2.1%
5.3%
$31.82
2,625
2.1%
5.3%
Baldwin
Chester
Digby
Erie
Ferris
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
$900
$900
$900
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$1,000
$1,000
$0
$0
$0
$0
$1,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$900
$900
$0
$900
$5,400
$0
$0
$0
$0
$0
$1,000
$0
$0
$0
$2,000
$0
$0
$0
$1,000
$3,000
$0
$0
$0
$0
$0
0.00%
0.00%
0.00%
0.00%
1.31%
6.90%
0.92%
40.01%
60.02%
14.40%
6.53%
8.11%
38.63%
17.47%
8.85%
0.14%
0.33%
39.59%
59.93%
14.34%
11.80%
9.45%
37.08%
60.02%
5.99%
1.01%
0.10%
0.05%
1.62%
0.02%
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: 8
Dec. 31, 2022
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
$104,981
2022
Common
Size
65.4%
4.6%
22.1%
92.1%
$37,670
$7,024
$39,036
$83,730
$8,957
$113,937
27.2%
-19.4%
7.9%
100.0%
$75,622
($48,877)
$26,745
$110,474
$18,124
2.7%
0.0%
13.2%
15.9%
$5,139
$0
$15,000
$20,139
$95,814
$113,937
50.1%
34.0%
84.1%
100.0%
$57,060
$33,275
$90,335
$110,474
$74,548
$5,224
$25,209
$31,040
($22,083)
Accounts Payable
Current Debt
Long Term Debt
Total Liabilities
$3,124
$0
$15,000
Common Stock
Retained Earnings
Total Equity
Total Liab. & O. Equity
$57,060
$38,754
2021
2022
2021
$5,479
$9,054
$2,069
$5,041
($13,260)
($15,594)
Accounts Payable
($2,016)
($1,574)
Inventory
$13,826
$887
Accounts Receivable
$1,800
$864
$7,899
($1,321)
$28,978
$22,966
Dividends Paid
$0
($171)
$0
$0
$0
$0
$0
$0
$0
$0
$0
($11,319)
$0
($11,489)
$36,878
$10,155
$74,548
$37,670
Extraordinary gains/losses/writeoffs
Annual Report
Page 13
Annual Report
Andrews
Round: 8
Dec. 31, 2022
C65234
$0
2022
Total
$63,554
Common
Size
100.0%
$0
$0
$0
$0
$0
$0
$0
$0
$30,218
$21,612
$3,025
$54,855
47.5%
34.0%
4.8%
86.3%
$0
$0
$0
$8,699
13.7%
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$2,069
$631
$3,800
$3,725
$1,525
$11,751
3.3%
1.0%
6.0%
5.9%
2.4%
18.5%
$0
$0
$0
Able
Acre
Adam
Aft
Agape
NA
NA
NA
Sales
$7,110
$18,073
$13,670
$13,839
$10,862
$0
$0
Variable Costs:
Direct Labor
Direct Material
Inventory Carry
Total Variable
$3,033
$2,996
$2,261
$8,290
$11,119
$4,300
$134
$15,553
$6,634
$4,647
$0
$11,280
$5,430
$6,251
$0
$11,681
$4,002
$3,419
$630
$8,051
$0
$0
$0
$0
($1,180)
$2,520
$2,390
$2,158
$2,812
$1
$0
$0
$894
$171
$1,066
$867
$0
$1,000
$820
$434
$3,120
$600
$255
$800
$745
$328
$2,728
$1
$0
$900
$633
$332
$1,867
$600
$376
$1,100
$633
$261
$2,970
($2,246)
($600)
($338)
$291
($159)
Contribution Margin
Period Costs:
Depreciation
SG&A: R&D
Promotions
Sales
Admin
Total Period
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
($3,051)
-4.8%
($13,260)
$10,208
$0
$1,590
$3,016
$123
$5,479
-20.9%
16.1%
0.0%
2.5%
4.7%
0.2%
8.6%
Page 14