Escolar Documentos
Profissional Documentos
Cultura Documentos
F
If you continue to see this message you need to enable content from Capsim Management
Simulations, Inc.®
Office/Excel 2007 Users:
1. Locate the "Security Warning" above the formula bar.
2. Click on the "Options" button. When the Security window opens select "Enable this content."
3. After logging in remember to click the Add-Ins tab to see the simulation menus.
oundation
We apologize but Microsoft has removed the ability to run 3rd party content from Excel 2008 for
Mac. Please use the Web Spreadsheet version, available from website's Downloads area.
Or (curVersion = Version2011C)
when you have completed
112.90% raw
79,935
79,758
defense)
additional offense)
34 31 29 25
defense)
0 0 0 0
0 0 0 0
on
3rd party content from Excel 2008 for Mac. Please
personal workspace separate from your company’s Official Decisions. Draft
Version2011C)
or are ready to share your decisions, be sure
26 25 25 25 26...
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
use the Web Spreadsheet
version, available from website's Downloads
decisions are not recorded in the Audit Trail.
0 0 0 0 0...
0 0 0 0 0...
results are calculated. You can update Official Decisions
area.
TQM_IMPACTS
CarryInven. 0.12 Was B240*B865
AdminOverheadRate #VALUE!
ManHrPerAutomPtTQM #VALUE!
PRODUCT_DECISIONS
Product Name Able Acre Adam
Performance 5 3.5 8.3
Size 14.5 17 11
MTBF 17500 14000 23000
Price 27.75 20.50 38.50
Promo Budget 1500 1700 1300
Sales Budget 1500 2000 2000
YourSalesForecast 0 0 0
Sched Production 2727 2676 606
Capacity Change 0 0 0
Automation Rating 5 7.5 3
StockIssueRetireDividend 0 0 0.00
ShortDebt/BondRetire/BondIssue 0 0 0
AR_AP_Lag 30 30
R&D
DidCoordinatesChange FALSE TRUE FALSE
DidMTBFChange FALSE FALSE FALSE
WasOldProduct TRUE TRUE TRUE
ProjectExists FALSE TRUE FALSE
ProjectExistsFactor 0 1 0
ProjectFactor 1.00
MTBFchngOnly FALSE FALSE FALSE
MTBFtime #VALUE! #VALUE! #VALUE!
MTBFrevisionDate 0.00 0.00 0.00
MTBFnewAgingDate 0 0 0
MTBFageAtCompletion 0 0 0
MovedOldProduct FALSE TRUE FALSE
MovedDistance 0.00 #VALUE! 0.00
MovedRevisionDate 0.00 #VALUE! 0.00
MovedNewAgingDate 0.00 #VALUE! 0.00
MovedAgeAtCompletion 0.00 #VALUE! 0.00
NewProduct FALSE FALSE FALSE
DistanceToNewProductTable
Able Acre Adam
Able #VALUE! #VALUE! #VALUE!
Acre #VALUE! #VALUE! #VALUE!
Adam #VALUE! #VALUE! #VALUE!
Aft #VALUE! #VALUE! #VALUE!
Agape #VALUE! #VALUE! #VALUE!
Ana #VALUE! #VALUE! #VALUE!
Ana #VALUE! #VALUE! #VALUE!
Ana #VALUE! #VALUE! #VALUE!
NewDistance 0.00 0.00 0.00
NewProductTime 0.00 0.00 0.00
NewRevisionDate 0.00 0.00 0.00
NewAgingDate 0.00 0.00 0.00
NewAgeAtCompletion 0.00 0.00 0.00
RdRevisionDate 2010.29 #VALUE! 2010.56
RdProjectCost $0 #VALUE! $0
RdAgeAtStartOfYear 0.00 0.00 0.00
RdTimeThisYear 0.00 #VALUE! 0.00
RdTimeWithStartDesign 1.00 #VALUE! 1.00
RdTimeWithNewDesign 0.00 #VALUE! 0.00
RdAgeAtRevision 0.85 0.00 0.56
RdAgeAtEndOfYear 0.00 #VALUE! 0.00
MaterialCost MidYear StartYear
MatCoordPfmn 0.45 0.2
MatCoordSize 19.55 19.8
MatCoordScalarMidYear #VALUE!
MatDesignExistedLastYr TRUE TRUE TRUE
MatStartPmap #VALUE! #VALUE! #VALUE!
MatStartMTBF 5.25 4.20 6.90
MatStartTotal #VALUE! #VALUE! #VALUE!
MatFuturePmap #VALUE! #VALUE! #VALUE!
MatFutureMTBF 5.25 4.20 6.90
MatFutureTotal #VALUE! #VALUE! #VALUE!
MARKETING
WorkingAttributes
MktgPerformance 5 #VALUE! 8.3
MktgSize 14.5 #VALUE! 11
MktgMTBF 17500 #VALUE! 23000
MktgAge 0.5 #VALUE! 0.5
MktgPrice 27.75 20.50 38.50
MktgIsProducable 1 #VALUE! 1
MktgTimeInMarket 0 #VALUE! 0
DistanceToSegmentCenter
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
DistanceToSweetSpot
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
PositioningRoughCut
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
PositioningScore
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
PriceRoughCut
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
PriceScore
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
ReliabilityRoughCut
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
ReliabilityScore
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
AgeScore
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
CombinedRoughCuts
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
ChannelBudgets
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
Accessiblity StartGoodwill NewGoodWill
Trad 0.64 #VALUE!
Low 0.49 #VALUE!
High 0.60 #VALUE!
Pfmn 0.40 #VALUE!
Size 0.48 #VALUE!
Awareness
Start 0.73 0.75 0.63
New #VALUE! #VALUE! #VALUE!
Awareness #VALUE! #VALUE! #VALUE!
SalesWeighted #VALUE! #VALUE! #VALUE!
StdAwarenessFactor #VALUE! #VALUE! #VALUE!
AwarenessFactorTrad #VALUE! #VALUE! #VALUE!
AwarenessFactorLow #VALUE! #VALUE! #VALUE!
AwarenessFactorHigh #VALUE! #VALUE! #VALUE!
AwarenessFactorPfmn #VALUE! #VALUE! #VALUE!
AwarenessFactorSize #VALUE! #VALUE! #VALUE!
StdSalesFactor #VALUE! #VALUE! #VALUE!
SalesFactor #VALUE! #VALUE! #VALUE!
Arpolicy #VALUE!
Factors
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
ProductRawScores
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
FinalProductScores
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
MarketShareUnits
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
UnitDemand
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
Total #VALUE! #VALUE! #VALUE!
EstSales
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
Total #VALUE! #VALUE! #VALUE!
EstMktShr
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
WtgCustBuy
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
WtgCustSurv
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
SegmentSales Trad Low High
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
EstIndustrySales Total 0
Trad 0 0
Low 0 0
High 0 0
Pfmn 0 0
Size 0 0
Total 0 0
MktgUnitFcastAdjMktTime #VALUE! #VALUE! #VALUE!
MktgUnitSales #VALUE! #VALUE! #VALUE!
MktgGrossRevenue #VALUE! #VALUE! #VALUE!
MktgCOG #VALUE! #VALUE! #VALUE!
MktgGrossMargin #VALUE! #VALUE! #VALUE!
MktgLessPromoAndSales #VALUE! #VALUE! #VALUE!
PRODUCTION/HR
HRround FALSE FALSE FALSE
OldComplement 0 0 0
OldNeededComplement 0
OldNewEmployees 0
OldSeparatedEmployees 0
OvertimeComplementPercent 0.0%
OldTurnoverRate 0.0%
OldRecruitingSpend 0
OldTrainingHours 0
WorkForceCaliberThisYr 0.00
TrainingIndexThisYr 0.00
ProductivityThisYr 0.00
Complement 1262
RecruitingSpend 0
TrainingHours 0
ManYearAdjTraining 2080
APfactor 0.99
ManHrsPerUnit #VALUE! #VALUE! #VALUE!
CapacityThisYear 1830 1430 920
CapacityAdjR&Dintro 0 #VALUE! 0
ProductionAdjForCapacity 0 #VALUE! 0
ProductionAdjForAP 0 #VALUE! 0
FirstShiftUnits 0 #VALUE! 0
SecondShiftUnits 0 #VALUE! 0
ManHours #VALUE! #VALUE! #VALUE!
NeededComplement #VALUE! #VALUE! #VALUE!
ExpectedFirstShiftComplement #VALUE! #VALUE! #VALUE!
ExpectedSecondShiftComplement #VALUE! #VALUE! #VALUE!
ActualFirstShiftComplement #VALUE! #VALUE! #VALUE!
ActualSecondShiftComplement #VALUE! #VALUE! #VALUE!
ActualFirstShiftOTComplement #VALUE! #VALUE! #VALUE!
SecondShiftOrOvertimePercent #VALUE! #VALUE! #VALUE!
ProductionAdjForComplement #VALUE! #VALUE! #VALUE!
FirstShiftPayroll #VALUE! #VALUE! #VALUE!
SecondOTPayroll #VALUE! #VALUE! #VALUE!
OvertimeComplementPercent #VALUE!
PlantUtilization #VALUE!
TurnoverRateThisYear #VALUE!
EmployeeTurnoverThisYr #VALUE!
NewRecruitsThisYear #VALUE!
WorkForceCaliberNextYr #VALUE!
TrainingIndexNextYr #VALUE!
SeparatedEmployees 0
ProductivityNextYr #VALUE!
RecruitingCost #VALUE!
SeparationCost 0
TrainingCost 0
TotalHRCost #VALUE!
PROFORMAS
TotalUnitsOnHand #VALUE! #VALUE! #VALUE!
TotalInventoryValue #VALUE! #VALUE! #VALUE!
Avg Unit Cost #VALUE! #VALUE! #VALUE!
Units Sold #VALUE! #VALUE! #VALUE!
InvenSold$ #VALUE! #VALUE! #VALUE!
InvenUnitsRemaining #VALUE! #VALUE! #VALUE!
InvenUnitsRemaining$ #VALUE! #VALUE! #VALUE!
StockOut$ #VALUE! #VALUE! #VALUE!
PROFORMA_INCOME_STATEMENT
Able Acre Adam
Sales #VALUE! #VALUE! #VALUE!
Labor #VALUE! #VALUE! #VALUE!
Material #VALUE! #VALUE! #VALUE!
InventoryCarry #VALUE! #VALUE! #VALUE!
TotalVariableCosts #VALUE! #VALUE! #VALUE!
ContributionMargin #VALUE! #VALUE! #VALUE!
Depreciation 3172 3432 1104
R&D 0 #VALUE! 0
Promo 1500 1700 1300
Sales 1500 2000 2000
Admin/Other #VALUE! #VALUE! #VALUE!
TotalPeriodCosts #VALUE! #VALUE! #VALUE!
NetMargin #VALUE! #VALUE! #VALUE!
BrokerageFees
Writeoffs
TotalFees&Writeoffs
EBIT
ShortTermInterest
LongInterest
Taxes
ProfitSharing
NetProfit
PROFORMA_BALANCE_SHEET
Cash #VALUE! #VALUE!
AR #VALUE! #VALUE!
Inventory #VALUE! #VALUE!
TotalCurrentAssets #VALUE! #VALUE!
Plant&Equip 137760 #VALUE!
AccDepr -56301 #VALUE!
TotalFixedAssets 81459 #VALUE!
TotalAssets #VALUE! #VALUE!
AP #VALUE! #VALUE!
CurrentDebt #VALUE! #VALUE!
LongTermDebt 0 #VALUE!
TotalLiab #VALUE! #VALUE!
CommonStock 28060 #VALUE!
RetainedEarnings #VALUE! #VALUE!
TotalEquity #VALUE! #VALUE!
TotalLiab+Equity #VALUE! #VALUE!
PROFORMA_CASHFLOW
Cash Flows from operations Profits/Employee
Net Income (Loss) #VALUE! #VALUE!
Depreciation&Writeoffs 9184
Chng current Assets/Liab
Accounts Payable #VALUE!
Inventory #VALUE!
Accounts Receivable #VALUE!
Net Cash From Operations #VALUE!
NetPlantImprovements 0 #VALUE! <Free Cash Flow
Cash Flows from financial actions
Dividends Paid 0
Sales of common stock 0
Purchase of common stock 0
Increase long term debt 0
Retire long term debt 0
Change current debt (net) #VALUE!
Net cash from fin. actions #VALUE!
NetChngInCash #VALUE!
PROFORMA_RATIOS
ROS #VALUE!
AssetTurnover #VALUE!
ROA #VALUE! Debt/Equity Debt/Assets
Leverage #VALUE! #VALUE! #VALUE!
ROE #VALUE!
PriceEarnings #VALUE!
Mkt/Book #VALUE!
PROFORMA_STOCK_CALCULATION
NewSharesOutstanding 2283
ProformaBookValue #VALUE!
ProformaEPS #VALUE!
EffectiveDividendPerShare #VALUE!
AvgDividendPerShare #VALUE!
CalculatedStockPrice #VALUE!
ProformaStockPrice #VALUE!
DividendYield #VALUE!
DividendPayoutRatio #VALUE!
ProformaMarketCap #VALUE! #VALUE! %TotalMarket
MKT_SEGMENT_RPTS 3 0
0 2009 High End
Total Available Unit Sales 2554
Actual Industry Unit Sales 2554
Segment % of Total Industry 0.11
Growth Rate 0.16
Acc
0.00 0.48
0.00 0.48
0.00 0.48
0.00 0.48
0.00 0.48
0.00 0.48
0.00 Pfmn 8.9 Size11.1 0.43
0.00 Ideal Age = 0.0 0.29
0.00 MTBF 20000-25000 0.19
0.00 $30.00 - 40.00 0.09
Perceptual Map Table
Performance Center 7.50
Size Center 12.50
0.00 8.00 12.00
0.00 8.00 12.00
0.00 8.00 12.00
0.00 8.00 12.00
0.00 8.00 12.00
0.00 8.00 12.00
0.00 9.40 15.50
0.00 9.40 15.50
0.00 9.40 15.50
0.00 9.40 15.50
0.00 9.40 15.50
0.00 9.40 15.50
Potential Actual
0.00 0.17 0.17
0.00 0.17 0.17
0.00 0.17 0.17
0.00 0.17 0.17
0.00 0.17 0.17
0.00 0.17 0.17
Name MShr UnSoldtoSeg RvDate
0.00 0.14 366 2008.30
0.00 0.14 366 2008.30
0.00 0.14 366 2008.30
0.00 0.14 366 2008.30
0.00 0.14 366 2008.30
0.00 0.14 366 2008.30
0.00 0.02 41 2007.50
0.00 0.02 41 2007.50
0.00 0.02 41 2007.50
0.00 0.02 41 2007.50
0.00 0.02 41 2007.50
0.00 0.02 41 2007.50
Name Market Share Units Sold to Seg Revision Date
Able 0.14 1030 1997.9
TQM MODULE 0 0 0
TQMyear 1 2 3
TQMround FALSE FALSE FALSE
Decisions
CPIsystems 0
Vendor/JIT 0
QIT 0
ChannelSupport 0
ConcurrentEng 0
Benchmarking 0
QualityDeployment 0
CCE/6SigmaTraining 0
UNEPGreen 0
GEMISustain 0
TotalTQMExpenditures 0
OIdGoodwill OldValue
TQMmaterialCost 0.00 0.00%
TQMlaborCost 0.00 0.00%
TQMcycleTime 0.00 0.00%
TQMadmin 0.00 0.00%
TQMDemand 0.00 0.00%
MaterialCostReduction WorstCase BestCase
CPIsystems 0.00%
Vendor/JIT 0.00%
QIT 0.00%
ChannelSupport 0.00%
ConcurrentEng 0.00%
Benchmarking 0.00%
QualityDeployment 0.00%
CCE/6SigmaTraining 0.00%
UNEPGreen 0.00%
GEMISustain 0.00%
CombinedImpact #VALUE!
ExpectedImprovement 0.0% 0.00%
LaborCostReduction
CPIsystems 0.00%
Vendor/JIT 0.00%
QIT 0.00%
ChannelSupport 0.00%
ConcurrentEng 0.00%
Benchmarking 0.00%
QualityDeployment 0.00%
CCE/6SigmaTraining 0.00%
UNEPGreen 0.00%
GEMISustain 0.00%
CombinedImpact #VALUE!
ExpectedImprovement 0.0% 0.00%
ReductionR&DCycleTime
CPIsystems 0.00%
Vendor/JIT 0.00%
QIT 0.00%
ChannelSupport 0.00%
ConcurrentEng 0.00%
Benchmarking 0.00%
QualityDeployment 0.00%
CCE/6SigmaTraining 0.00%
UNEPGreen 0.00%
GEMISustain 0.00%
CombinedImpact #VALUE!
ExpectedImprovement 0.0% 0.00%
ReductionAdminCosts
CPIsystems 0.00%
Vendor/JIT 0.00%
QIT 0.00%
ChannelSupport 0.00%
ConcurrentEng 0.00%
Benchmarking 0.00%
QualityDeployment 0.00%
CCE/6SigmaTraining 0.00%
UNEPGreen 0.00%
GEMISustain 0.00%
CombinedImpact #VALUE!
ExpectedImprovement 0.0% 0.00%
DemandIncrease
CPIsystems 0.00%
Vendor/JIT 0.00%
QIT 0.00%
ChannelSupport 0.00%
ConcurrentEng 0.00%
Benchmarking 0.00%
QualityDeployment 0.00%
CCE/6SigmaTraining 0.00%
UNEPGreen 0.00%
GEMISustain 0.00%
CombinedImpact #VALUE!
ExpectedImprovement 0.0% 0.00%
TQMimpact
TQMmaterialCost #VALUE!
TQMlaborCost #VALUE!
TQMcycleTime #VALUE!
TQMadmin #VALUE!
TQMDemand #VALUE!
MKTG_MODULE 0 0 0
MktgYear 1 2 3
MktgRound FALSE FALSE FALSE
Impressions
PrintMedia #DIV/0! #DIV/0! #DIV/0!
DirectMail #DIV/0! #DIV/0! #DIV/0!
WebMedia #DIV/0! #DIV/0! #DIV/0!
Email #DIV/0! #DIV/0! #DIV/0!
TradeShows #DIV/0! #DIV/0! #DIV/0!
Reach
PrintMedia 0.00 0.00 0.00
DirectMail 0.00 0.00 0.00
WebMedia 0.00 0.00 0.00
Email 0.00 0.00 0.00
TradeShows 0.00 0.00 0.00
AwarenessCreated
Print Media #VALUE! #VALUE! #VALUE!
Direct Mail #VALUE! #VALUE! #VALUE!
Web Media #VALUE! #VALUE! #VALUE!
Email #VALUE! #VALUE! #VALUE!
Trade Shows #VALUE! #VALUE! #VALUE!
Total #VALUE! #VALUE! #VALUE!
MaxCategory #VALUE! #VALUE! #VALUE!
Remainder #VALUE! #VALUE! #VALUE!
DiscountedRemainder #VALUE! #VALUE! #VALUE!
NewAwarenessCreated #VALUE! #VALUE! #VALUE!
OldAwareness:Trad 0.000 0.000 0.000
Low 0.000 0.000 0.000
High 0.000 0.000 0.000
Pfmn 0.000 0.000 0.000
Size 0.000 0.000 0.000
OldAwarenessAfterDecay 0.000 0.000 0.000
NewPrimaryAwareness #VALUE! #VALUE! #VALUE!
AwarenessThisYear Able Acre Adam
Trad #VALUE! #VALUE! #VALUE!
Low #VALUE! #VALUE! #VALUE!
High #VALUE! #VALUE! #VALUE!
Pfmn #VALUE! #VALUE! #VALUE!
Size #VALUE! #VALUE! #VALUE!
AwarenessFactorTrad #VALUE! #VALUE! #VALUE!
AwarenessFactorLow #VALUE! #VALUE! #VALUE!
AwarenessFactorHigh #VALUE! #VALUE! #VALUE!
AwarenessFactorPfmn #VALUE! #VALUE! #VALUE!
AwarenessFactorSize #VALUE! #VALUE! #VALUE!
SALESMANSHIP
SalesPriorities 24% 22% 20%
SalesPrioritiesPositive 24% 22% 20%
SalesPrioritiesDec 24% 22% 20%
SalesBudget 0 0 0
SalesFactor #VALUE! #VALUE! #VALUE!
MKTG_REPORT 1.00
CHART DATA
Capacity vs Production
Able Acre Adam
Both Shifts 3660 2860 1840
Base Capacity 1830 1430 920
Production #VALUE! #VALUE! #VALUE!
ROS #VALUE!
Asset Turnover #VALUE!
Leverage #VALUE!
ROE #VALUE!
TQMcharts
MktgXRpt
0 0 0
Awareness 0.00% 0.00% 0.00%
0 0 0
Accessibility 0.00% 0.00% 0.00%
Series DataLabel X Y
Traditional Traditional 6.4 13.6
Low End Low End 3.5 16.5
High End High End 9.3 10.7
Performance Performance 10 15.6
Size Size 4.4 10
Traditional Rough Traditional Rough 6.4 13.6
Low End Rough Low End Rough 3.5 16.5
High End Rough High End Rough 9.3 10.7
Performance Rough Performance Rough 10 15.6
Size Rough Size Rough 4.4 10
P1 Able 5 14.5
P2 Acre 3 17
P3 Adam 8.3 11
P4 Aft 9.4 16
P5 Agape 4 10.6
P6 0 0
P7 0 0
P8 0 0
R1 5 14.5
R2 Acre 3.5 17
R3 8.3 11
R4 9.4 16
R5 4 10.6
R6 0 0
R7 0 0
R8 0 0
EXCEL DEFAULTS
.StandardFont Arial Button Faces
.StandardFontSize 10
.DisplayFormulaBar TRUE
.TransitionNavigKeys FALSE
.EditDirectlyInCell TRUE
.CellDragAndDrop TRUE
.MoveAfterReturn FALSE
.FixedDecimal FALSE
.FixedDecimalPlaces 2
.Calculation -4105
.ShowToolTips TRUE
.LargeButtons FALSE
.ColorButtons TRUE
.DisplayFullScreen FALSE
.DisplayStatusBar TRUE
.DisplayCommentIndicator -1
ProtectedEntrySheetsList
Logo
Mktg
MktgX
RandD
Labor
Production
Finance
TQM
BalanceSheet
IncomeStatement
CashFlow
Ratios
DecSummary
Courier1
Courier2
Courier3
Courier4
CourierSeg
Courier10
Courier12
Courier11
AnnRpt1
AnnRpt2
RandD_F
Mktg_F
DecSummary_F
Production_F
IncomeStatement_F
AnnRpt2_F
ProformaScorecard
CommandBarNames CommandBarsFullScreenOff
CommandBarsFullScreenOn
Worksheet Menu Bar TRUE FALSE
Chart Menu Bar FALSE FALSE
Standard FALSE FALSE
Formatting FALSE FALSE
PivotTable FALSE FALSE
Chart FALSE FALSE
Reviewing FALSE FALSE
Forms FALSE FALSE
Stop Recording FALSE FALSE
External Data FALSE FALSE
Formula Auditing FALSE FALSE
Full Screen FALSE FALSE
Circular Reference FALSE FALSE
Visual Basic FALSE FALSE
Web FALSE FALSE
Control Toolbox FALSE FALSE
Exit Design Mode FALSE FALSE
Refresh FALSE FALSE
Watch Window FALSE FALSE
PivotTable Field List FALSE FALSE
Borders FALSE FALSE
Protection FALSE FALSE
Text To Speech FALSE FALSE
List FALSE FALSE
Compare Side by Side FALSE FALSE
Drawing FALSE FALSE
WordArt FALSE FALSE
Picture FALSE FALSE
Drawing Canvas FALSE FALSE
Organization Chart FALSE FALSE
Diagram FALSE FALSE
Ink Drawing and Writing FALSE FALSE
Ink Annotations FALSE FALSE
PivotChart Menu FALSE FALSE
Workbook tabs FALSE FALSE
Cell FALSE FALSE
Column FALSE FALSE
Row FALSE FALSE
Cell FALSE FALSE
Column FALSE FALSE
Row FALSE FALSE
Ply FALSE FALSE
XLM Cell FALSE FALSE
Document FALSE FALSE
Desktop FALSE FALSE
Nondefault Drag and Drop FALSE FALSE
AutoFill FALSE FALSE
Button FALSE FALSE
Dialog FALSE FALSE
Series FALSE FALSE
Plot Area FALSE FALSE
Floor and Walls FALSE FALSE
Trendline FALSE FALSE
Chart FALSE FALSE
Format Data Series FALSE FALSE
Format Axis FALSE FALSE
Format Legend Entry FALSE FALSE
Formula Bar FALSE FALSE
PivotTable Context Menu FALSE FALSE
Query FALSE FALSE
Query Layout FALSE FALSE
AutoCalculate FALSE FALSE
Object/Plot FALSE FALSE
Title Bar (Charting) FALSE FALSE
Layout FALSE FALSE
Pivot Chart Popup FALSE FALSE
Phonetic Information FALSE FALSE
Auto Sum FALSE FALSE
Paste Special Dropdown FALSE FALSE
Find Format FALSE FALSE
Replace Format FALSE FALSE
List Range Popup FALSE FALSE
List Range Layout Popup FALSE FALSE
XML Range Popup FALSE FALSE
List Range Layout Popup FALSE FALSE
Shadow Settings FALSE FALSE
3-D Settings FALSE FALSE
Borders FALSE FALSE
Borders FALSE FALSE
Draw Border FALSE FALSE
Chart Type FALSE FALSE
Pattern FALSE FALSE
Font Color FALSE FALSE
Fill Color FALSE FALSE
Line Color FALSE FALSE
Drawing and Writing Pens FALSE FALSE
Annotation Pens FALSE FALSE
Drawing and Writing Pens FALSE FALSE
Annotation Pens FALSE FALSE
Order FALSE FALSE
Nudge FALSE FALSE
Align or Distribute FALSE FALSE
Rotate or Flip FALSE FALSE
Lines FALSE FALSE
Connectors FALSE FALSE
AutoShapes FALSE FALSE
Callouts FALSE FALSE
Flowchart FALSE FALSE
Block Arrows FALSE FALSE
Stars & Banners FALSE FALSE
Basic Shapes FALSE FALSE
Insert Shape FALSE FALSE
Shapes FALSE FALSE
Inactive Chart FALSE FALSE
Excel Control FALSE FALSE
Curve FALSE FALSE
Curve Node FALSE FALSE
Curve Segment FALSE FALSE
Pictures Context Menu FALSE FALSE
OLE Object FALSE FALSE
ActiveX Control FALSE FALSE
WordArt Context Menu FALSE FALSE
Rotate Mode FALSE FALSE
Connector FALSE FALSE
Script Anchor Popup FALSE FALSE
Canvas Popup FALSE FALSE
Organization Chart Popup FALSE FALSE
Diagram FALSE FALSE
Layout FALSE FALSE
Select FALSE FALSE
Task Pane FALSE FALSE
FALSE FALSE
Add Command FALSE FALSE
Built-in Menus FALSE FALSE
Clipboard FALSE FALSE
Envelope FALSE FALSE
Online Meeting FALSE FALSE
CapstoneMenu TRUE FALSE
CapstoneToolbar TRUE FALSE
XML Source FALSE FALSE
Research FALSE FALSE
XML Document FALSE FALSE
Signatures FALSE FALSE
Document Actions FALSE FALSE
Clip Art FALSE FALSE
Selection and Visibility FALSE FALSE
Document Management FALSE FALSE
Document Updates FALSE FALSE
Mail Merge Panes FALSE FALSE
Fax Service FALSE FALSE
Meeting Workspace FALSE FALSE
Attachment Options FALSE FALSE
Ribbon Adapter FALSE FALSE
FALSE FALSE
Add Command FALSE FALSE
Built-in Menus FALSE FALSE
Clipboard FALSE FALSE
Envelope FALSE FALSE
Online Meeting FALSE FALSE
CapstoneMenu TRUE FALSE
CapstoneToolbar TRUE FALSE
Status Bar TRUE FALSE
Ribbon TRUE FALSE
Courier4
Capacity
Production
Courier10
Unit sales
Unit demand
Trad Traditional
Low Low End
High High End
Pfmn Performance
Size Size
AnnRpt1
Operations
Investments
Financing
Change
CourierSeg
Actual
Potential
a formula or label - example Current Cash position
a formula that should NOT be copied because some element of it is unique.
eference to the StartingConditions.txt file
FALSE
0 0 0 0 0
0 1 1 1 1
0 0 0 0 0
0 0 0 0 0
1 1 1 1 1
9.5% 9.6%
0.29 0.43
0.19 0.09
0.09 0.29
0.43 0.19
Pfmn Size
9.5 4.05
15.95 10.5
Pfmn Size
10 4.4
15.6 10
1.4 1
-1 -1.4
29 29
5 5
1 1.5
1.1 1.1
22000 16000
27000 21000
5000 5000
0.66 0.66 0.00 0.00 0.00
0.40 0.48
Aft Agape Na Na Na
9.4 4 0 0 0
9.4 4 0 0 0
16 10.6 0 0 0
16 10.6 0 0 0
27000 19000 0 0 0
27000 19000 0 0 0
0 0 0 0 0
33 33 0 0 0
1500 1500 0 0 0
1500 1500 0 0 0
0 0 0 0 0
700 850 0 0 0
610 620 0 0 0
3 3 0 0 0
2010.334 2010.212 0.000 0.000 0.000
2010 2010 0 0 0
2008.92 2008.81 0 0 0
117 146 0 0 0
2927 3419 0 0 0
10980 11160 0 0 0
-4332 -4344 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
FALSE FALSE FALSE
9.4 4 0 0 0
16 10.6 0 0 0
27000 19000 0 0 0
0.5 0.5 0.5 0.5 0.5
33.00 33.00 0.00 0.00 0.00
1 1 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
10980 11160 0 0 0
610 620 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
10980 11160 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
10980 11160 0 0 0
10980 11160 0 0 0
732 744 0 0 0
0 0 1 1 1
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
117 146 0 0 0
2927 3419 0 0 0
#VALUE! WorkingCapital
#VALUE! Sales/Day
#VALUE! DaysOfWrkCap
StockOut Pfmn Size Price MTBF
8 12 38.00 23000
8 12 38.00 23000
8 12 38.00 23000
8 12 38.00 23000
8 12 38.00 23000
8 12 38.00 23000
9.4 15.5 33.00 25000
9.4 15.5 33.00 25000
9.4 15.5 33.00 25000
9.4 15.5 33.00 25000
9.4 15.5 33.00 25000
9.4 15.5 33.00 25000
Stock Out Pfmn Coord Size Coord List Price MTBF
5.5 14.5 28 17500
0 0 0 0 0
4 5 6 7 8
FALSE FALSE FALSE FALSE FALSE
NOTES:
Material Cost Savings in 2 years = $3 million
Material Cost/Year is about $40 million.
Demand Increase
0 0 0 0 0
4 5 6 7 8
FALSE FALSE FALSE FALSE FALSE
Performance Size
0.00 0.00 0.00 Traditional
0.00 0.00 0.00 Low End
0.00 0.00 0.00 High End
0.00 0.00 0.00 Performance
0.00 0.00 0.00 Size
0.00 0.00
17% 17% 0% 0% 0%
17% 17% 0% 0% 0%
17% 17% 0% 0% 0%
0 0 0 0 0
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Pfmn Size
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
Margin
$9.14
$6.25
$13.78
$8.83
$11.06
$0.00
$0.00
$0.00
0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00%
0 0 0
0.00% 0.00% 0.00%
RelativeDiameter
5
5
5
5
5
8
8
8
8
8
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
RelativeDiameter
5
5
5
5
5
8
8
8
8
8
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
RelativeDiameter
5
8
4
4
4
4
4
4
4
4
4
4
4
4
Xcoord Ycoord
590 1
590 1
460 1
460 1
560 1
545 1
615 1
515 1
675 1
395 1
575 1
575 1
400 1
550 1
595 1
415 1
470 1
300 1
Cells for Border changing
AllRandDdecisions
AllRandDdecisions_F
AllMktgDecisions
AllMktgDecisions_F
AllMktgXDecisions
AllProductionDecisions
AllProductionDecisions_F
AllLaborDecisions
AllTQMDecisions
AllFinanceDecisions
ag to 1 and save manually.
0
1
0
0
1
580
11628
-47117
0
#VALUE!
Total
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
WtgAccess
rawAwareness
#VALUE!
Competitors
-20.00 #VALUE!
-20.00 #VALUE!
-20.00 #VALUE!
-20.00 #VALUE!
-20.00 #VALUE!
SegmentUnitDemand
8804
11179
3446
2751
2780
#VALUE!
Total Segment
#VALUE! 0
#VALUE! 0
#VALUE! 0
#VALUE! 0
#VALUE! 0
#VALUE! #VALUE! MktShr
0 ProductCount
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE! CustomerBuyingCriteria
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE! WtgCustSurvey
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
5410
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0
0
0
0
0
137760
-47117
0
0
137760
9184
0
0
0
580
11628
#VALUE!
#VALUE!
#VALUE!
1500
1500
1500
1500
1500
7500
100%
0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
DecSurv
21
21
21
21
21
21
2
2
2
2
2
2
Customer AccessDecember Customer Survey
17.9
DECISIONS Andrews 1 0 2000 MEDIUM
ProductName Able Acre Adam Aft Agape Ana Na
RetireProduct 0 0 0 0 0 0 0
XcoordinateRD 5.7 3 8.3 9.4 4.5 0 0
YcoordinateRD 14.3 17 11 16 10.1 0 0
MTBFrdSpec 17500 14000 23000 27000 19500 0 0
Price 29 21.5 39 34.5 34.5 0 0
PromoBudget 1250 1200 950 950 1000 0 0
SalesBudget 1400 1300 1200 1000 1300 0 0
UnitSalesForecast 1400 2100 400 400 400 0 0
ProductionOrdered 1320 2200 400 400 350 0 0
CapacityChange 0 0 0 0 0 400 0
AutomationNextRound 5 6 4 4 4 4 0
FinanceFunction StIssue StRetire Dividend ShortDebt BondRetir BondIssue AR
FinanceDecisions 1300 0 1 0 0 12000 30
LaborNegotiation TechWageAsmbWage Benefits ProfitShr AnnRaiseComplmentRecrSpend
Offer1 20 0 2500 0.02 0.05 721.24 0
Offer2 22 0 2750 0.02 0.06 0 0
TQMfunction CPI VendorJIT QIT Channels CCEBenchMark QFDE
TQMbudgets 0 0 0 0 0 0 0
MKTGPrimarySeg 1 2 3 4 5 0 0
MKTGPrintMedia 200 180 160 140 140 0 0
MKTGDirectMail 200 180 160 140 140 0 0
MKTGWebMedia 200 180 160 140 140 0 0
MKTGEmail 200 180 160 140 140 0 0
MKTGTradeShows 200 180 160 140 140 0 0
MKTGSalesPriorities 0.24 0.22 0.2 0.17 0.17 0 0
MKTGOutsideSales 11 0.2 0.2 0.2 0.2 0.2
MKTGInsideSales 27 0.2 0.2 0.2 0.2 0.2
MKTGDistributors 14 0.2 0.2 0.2 0.2 0.2
MKTGReports 0 0 0 0 0 0
FeesAndNewCapital 0 0
Capstone Rehearsal Round 2 Decisions
DECISIONS Andrews 1 2 2006 C10016
ProductName Able Acre Adam Aft Agape Ana Na
RetireProduct 0 0 0 0 0 0 0
XcoordinateRD 6.5 3 8.3 9.4 5.1 0 0
YcoordinateRD 13.5 17 11 16 9.2 0 0
MTBFrdSpec 17500 14000 23000 27000 19500 0 0
Price 28.5 21.5 38.50 33.00 34 0.00 0
PromoBudget 1475 1500 1300 1500 1320 0 0
SalesBudget 1600 1475 2000 1500 1500 0 0
UnitSalesForecast 1600 2100 0 0 575 0 0
ProductionOrdered 1800 2100 600 650 675 450 0
CapacityChange 0 0 0 40 45 0 0
AutomationNextRound 6 7 4 4 4.5 4 0
FinanceFunction StIssue StRetire Dividend ShortDebt BondRetir BondIssue AR
FinanceDecisions 6000 0 1.35 6000 0 6000 30
LaborNegotiation TechWageAsmbWage Benefits ProfitShr AnnRaiseComplmentRecrSpend
Offer1 21 0 2500 0.02 0.05 814 0
Offer2 23.1 0 2750 0.02 0.06 0 0
TQMfunction CPI VendorJIT QIT Channels CCEBenchMark QFDE
TQMbudgets 0 0 0 0 0 0 0
MKTGPrimarySeg 1 2 3 4 5 0 0
MKTGPrintMedia 400 240 180 160 160 0 0
MKTGDirectMail 400 240 180 160 160 0 0
MKTGWebMedia 400 240 180 160 160 0 0
MKTGEmail 400 240 180 160 160 0 0
MKTGTradeShows 400 240 180 160 160 0 0
MKTGSalesPriorities 0.24 0.22 0.2 0.17 0.17 0 0
MKTGOutsideSales 18 0.2 0.2 0.2 0.2 0.2
MKTGInsideSales 43 0.2 0.2 0.2 0.2 0.2
MKTGDistributors 21 0.2 0.2 0.2 0.2 0.2
MKTGReports 0 0 0 0 0 0
FeesAndNewCapital 0 0
Capstone Rehearsal Round 3 Decisions
DECISIONS Andrews 1 2 2006 C10016
ProductName Able Acre Adam Aft Agape Ana Na
RetireProduct 0 0 0 0 0 0 0
XcoordinateRD 7.2 3 8.3 9.4 5.7 0 0
YcoordinateRD 12.9 17 11 16 8.3 0 0
MTBFrdSpec 17500 14000 23,000 27,000 19500 0 0
Price 28 19.99 39 33 33.5 0 0
PromoBudget 1700 1775 1,300 1,500 1550 0 0
SalesBudget 1800 1775 2,000 1,500 1650 0 0
UnitSalesForecast 1650 2300 0 0 600 0 0
ProductionOrdered 1600 2400 606 707 615 0 0
CapacityChange 0 0 0 0 45 0 0
AutomationNextRound 7 7.8 3 3 5 0 0
FinanceFunction StIssue StRetire Dividend ShortDebt BondRetir BondIssue AR
FinanceDecisions 0 0 2.1 0 0 4500 30
LaborNegotiation TechWageAsmbWage Benefits ProfitShr AnnRaiseComplmentRecrSpend
Offer1 21 0 2500 0.02 0.05 814 0
Offer2 23.1 0 2750 0.02 0.06 0 0
TQMfunction CPI VendorJIT QIT Channels CCEBenchMark QFDE
TQMbudgets 0 0 0 0 0 0 0
MKTGPrimarySeg 1 2 3 4 5 0 0
MKTGPrintMedia 400 240 180 160 160 0 0
MKTGDirectMail 400 240 180 160 160 0 0
MKTGWebMedia 400 240 180 160 160 0 0
MKTGEmail 400 240 180 160 160 0 0
MKTGTradeShows 400 240 180 160 160 0 0
MKTGSalesPriorities 0.24 0.22 0.2 0.17 0.17 0 0
MKTGOutsideSales 18 0.2 0.2 0.2 0.2 0.2
MKTGInsideSales 43 0.2 0.2 0.2 0.2 0.2
MKTGDistributors 21 0.2 0.2 0.2 0.2 0.2
MKTGReports 0 0 0 0 0 0
FeesAndNewCapital 0 0
Capstone Rehearsal Round 4 Decisions
DECISIONS Andrews 1 2 2006 C10016
ProductName Able Acre Adam Aft Agape Ana Na
RetireProduct 0 0 0 0 0 0 0
XcoordinateRD 7.8 4.3 8.3 9.4 6.3 0 0
YcoordinateRD 12.1 15.7 11 16 7.2 0 0
MTBFrdSpec 17500 14000 23,000 27,000 19500 0 0
Price 27.5 19.5 39 33 33 0 0
PromoBudget 1900 1935 1,300 1,500 1775 0 0
SalesBudget 2000 1950 2,000 1,500 1850 0 0
UnitSalesForecast 1900 2500 0 0 800 0 0
ProductionOrdered 2050 2675 606 707 930 0 0
CapacityChange 50 230 0 0 125 0 0
AutomationNextRound 7 7.8 3 3 5 0 0
FinanceFunction StIssue StRetire Dividend ShortDebt BondRetir BondIssue AR
FinanceDecisions 0 0 0 0 0 0 30
LaborNegotiation TechWageAsmbWage Benefits ProfitShr AnnRaiseComplmentRecrSpend
Offer1 21 0 2500 0.02 0.05 814 0
Offer2 23.1 0 2750 0.02 0.06 0 0
TQMfunction CPI VendorJIT QIT Channels CCEBenchMark QFDE
TQMbudgets 0 0 0 0 0 0 0
MKTGPrimarySeg 1 2 3 4 5 0 0
MKTGPrintMedia 400 240 180 160 160 0 0
MKTGDirectMail 400 240 180 160 160 0 0
MKTGWebMedia 400 240 180 160 160 0 0
MKTGEmail 400 240 180 160 160 0 0
MKTGTradeShows 400 240 180 160 160 0 0
MKTGSalesPriorities 0.24 0.22 0.2 0.17 0.17 0 0
MKTGOutsideSales 18 0.2 0.2 0.2 0.2 0.2
MKTGInsideSales 43 0.2 0.2 0.2 0.2 0.2
MKTGDistributors 21 0.2 0.2 0.2 0.2 0.2
MKTGReports 0 0 0 0 0 0
FeesAndNewCapital 0 0
Na
0
0
0
0
0
0
0
0
0
0
0
AP
30
TrainHrs
0
0
CCE6sigma UNEPGreenGEMISustain
0 0 0
0
0
0
0
0
0
0
Na
0
0
0
0
0
0
0
0
0
0
0
AP
30
TrainHrs
0
0
CCE6sigma UNEPGreenGEMISustain
0 0 0
0
0
0
0
0
0
0
NA
0
0
0
0 ProductName RandD_F!C4
0 RetireProduct
0 XcoordinateRD RandD_F!D4
0 YcoordinateRD RandD_F!E4
0 MTBFrdSpec RandD_F!F4
0 Price Mktg_F!C4
0 PromoBudget Mktg_F!D4
0 SalesBudget Mktg_F!E4
AP UnitSalesForecast Mktg_F!G4
30 ProductionOrdered Production_F!C6
TrainHrs CapacityChange Production_F!C16
0 AutomationNextRound Production_F!C18
0 FinanceFunction
CCE6sigma UNEPGreenGEMISustain FinanceDecisions Finance!C11
0 0 0 LaborNegotiation
0 Offer1
0 Offer2
0 TQMfunction
0 TQMbudgets TQM!D5
0 MKTGPrimarySeg
0 MKTGPrintMedia
1 MKTGDirectMail
MKTGWebMedia
MKTGEmail
MKTGTradeShows
MKTGSalesPriorities
MKTGOutsideSales
MKTGInsideSales
MKTGDistributors
NA MKTGReports
0 FeesAndNewCapital
0
0
0
0
0
0
0
0
0
0
AP
30
TrainHrs
0
0
CCE6sigma UNEPGreenGEMISustain
0 0 0
0
0
0
0
0
0
1
NA
0
0
0
0
0
0
0
0
0
0
0
AP
30
TrainHrs
0
0
CCE6sigma UNEPGreenGEMISustain
0 0 0
0
0
0
0
0
0
1
NA
0
0
0
0
0
0
0
0
0
0
0
AP
30
TrainHrs
0
0
CCE6sigma UNEPGreenGEMISustain
0 0 0
0
0
0
0
0
0
1
cisions are retrieved from the website.
s puts the student's decisions into DecisionsOutgoing
th "teammate" decisions. Therefore, at Save we must restore "teammate" Decisions.
e constructed at Design Time.
as are decisions being made by the student, taken from DecisionsOutgoing.
are decisions by Tutorial "teammates" created by the designer. Some are constants. Some are formulas.
e copied to DecisionsIncoming, then posted into the worksheets. Much like an UndoToLastSave. Then Saved.
tion to continue working on this round or advance.
ARRange APRange
NewAR ProdAP
MktgAR NewAP
MktgAP
RandD_F!C5 RandD_F!C6 RandD_F!C7 RandD_F!C8
ARRange APRange
NewAR Prod_FAP
Mktg_FAR NewAP
Mktg_FAP
ve. Then Saved.
Save Decisions?
Would you like to save your
decisions before exiting?
Yes
No
There is a labor negotiation
this round!
Your labor contract will
expire this year. Please
remember to give your
negotiators a bargaining
position.
OK
TQM Initiatives are not
available.
TQM Initiatives are not
available this year. Please
ignore this worksheet.
Warning!
'Undo to Official Decisions' 8/3/2009 5/14/2010
replaces all the decisions in
your workbook with your
teams current Official
Decisions. All of your work
since that point will be lost.
proportion of sales
revenues which contribute
to overhead and profits.
(Price - Labor - Material) /
Price
the percentage of time your
plant is being utilized. If
underutilized you are paying
depreciation and interest on
unused assets. If
overutilized, you have no
room for opportunities.
ROS
ROA
ROE
Asset Turnover
EBIT
Market Cap
Book Value
EPS
Stock Price
Assets
Sales
Profits
Free Cash Flow
Leverage
Debt/Equity
Debt/Assets
Emergency Loan
Operating Profit
Contribution Margin
Plant Utilization
Days of Working Capital
Stock-out costs
Inventory Carrying costs
Customer Buying Criteria
Wtg Avg Cust Survey Score
Customer Awareness
Customer Accessibility
Product Count
SG&A expense
Market Share
Employee Turnover Rate
Employee Productivity
Sales/Employee
Assets/Employee
Profits/Employee
TQM Material Reduction
TQM Labor Reduction
TQM R&D Reduction
TQM Admin Cost Reduction
Save Decisions
Your decisions have been
saved to:
Warning! Your decisions did
NOT save successfully.
Warning!
The website reports that
your decision deadline has
passed since your session
began.
DEADLINE PASSED
Open Capstone Datafile
Select Capstone Datafile
Sorry, but
is not a valid Capstone
Decisions File. Would you
like to try again?
Invalid Capstone Decisions
file.
The file query request
returned the following
message:
Visual Basic Error #
Generated by
Description
Failed trying to read local
Decision file.
Trouble reading decision
file.
Sorry, the website reports
that the deadline for your
decisions has passed.
They were due
Unknown status:
Official Decisions not
available.
Sorry, the website reports
that your Officla Decisions
are not available at this
time. They will be available
after
This game is not a
CompXM game
CompXM has not been
selected for this simulation.
The Coach
Research & Development
Marketing
Production
HR Labor Negotiations
Finance
TQM Initiative
Balance Sheet
Income Statement
Cash Flow Statement
Financial Ratios
Save decisions
Online Resources
Print sheet
Print all proformas
Exit Foundation
Exit Capstone
Foundation Menu:
Capstone Menu:
CompXM Menu:
Office Assistant
File
Save Decisions
Restart Rehearsal
Exit Foundation
Exit Capstone
Exit CompXM
View
Full Screen
Normal
Undo
Undo to Draft
Undo to Official Decisions
Decisions
R&&D
Marketing
Pricing && Forecasting
Promotion && Sales
Traditional Report
Low End Report
High End Report
Performance Report
Size Report
Print All Marketing Reports
Production
Human resources
Decision Summary
Proformas
Balance Sheet
Income Statement
Cash Flow
Ratios
Balanced Scorecard
Front Page
Stock && Bond market
Financial Statements
Production Analysis
Low Tech Segment
High Tech Segment
Market Share
Perceptual Map
HR/TQM report
Annual Report Page 1
Annual Report Page 2
Print Reports
Thrift segment
Core segment
Nano segment
Elite segment
Market Share
Perceptual Map
Print Annual Reports
All Annual Reports
Traditional marketing report
Foundation® FastTrack
Audit
Capstone® Courier Audit
Strategy
Success Measures
Email
Peer Evaluations
About Capstone®
About Foundation®
Connection Failure
Our apologies, but this
application is offline for
maintenance. Please try
again later.
Additional diagnostics. The
request returned the
following message:
Visual Basic Error #
Generated by
Description
Trouble linking to the
website
Marketing report not
available.
Sorry, this report was not
ordered last year.
No active courses available.
OK
You have not yet started
your simulation. The exam
assumes you are familiar
with the simulation. Please
log in at
https://www.capsim.com to
join a company. Best of
Luck!
Welcome Professor
Rehearsal Simulation not
available
The website reports that the
Rehearsal Simulation is
switched off. If you believe
this is in error, please
contact Support. We will
make sure that everything is
in order and that the
Rehearsal Simulation
should really be switched
off.
Saved By:
Decisions For:
Time Stamp:
I want to continue working
on Round 0.
I want to advance to Round
1.
Advance Round
Are you sure that you wish
to advance to round 1?
Connection Failure
Excel has encountered a
problem connecting to our
website. This could be
caused by an intermittent or
no internet connection, or a
firewall setting that prevents
Excel from communicating
over the internet.
Accounts Payable
Current Debt
Long Term Debt
Common Stock
Retained Earnings
Assets
Cash
Accounts Receivable
Inventories
Fixed
Depreciation
Marketing
Administrative / Other
Net Margin
Cash Flow from
operations
Net income (loss)
Net cash flow
Cash flow from
investing
Plant improvements
Cash flow from
finance
Dividends
Sales of stock
Purchase of stock
New long term debt
Retire long term debt
Change current debt
Net cash flow
Cash flow summary
Cash flow from Operations
Cash flow from Investing
Cash flow from Financial
actions
Net change in cash position
ROS
Asset Turnover
Leverage
ROE
Percent of Sales
Market Share
Closing Stock Price
Capacity vs. Production
Accessibility
Market Share Actual versus
potential
Actual
Potential
Industry Unit Sales vs
demand
Unit sales
Unit demand
Market segment shares
Cash flow summary
Contribution margins
Profit
Market share
ROE
ROS
ROA
Asset Turnover
Performance
Traditional
Size
Low End
High End
Segment
December
Back
Next
Close
DONE
Trad
Low
High
Pfmn
Size
Capacity
Other
Operations
Investments
Financing
Change
Round
Page
Help
Continue
This Excel workbook cannot
run directly from the
website.
Promo Budget
Sales Budget
Practice Round
Competition Round
Price
Age
Ideal Position
Reliability
Ideal Age =
MTBF
#VALUE!
Thrift
Core
Nano
Elite
Low
High
Low Tech
High Tech
Official decisions have been
uploaded since you started
your current Draft. Do you
want to load your Draft
anyway?
Draft may be out of date!
You have not set saved
information to your Draft to
be retrieved!
Draft Unavailable
'Undo to Start of Round'
replaces all the decisions in
your workbook with the
decisions available when
you started the current
round. All of your work
since that point will be lost.
8/3/2009 5/14/2010
Undo to Start of Round 8/3/2009 5/14/2010
Save Draft
Update Official Decisions
Save to a file
Rehearsal
0
Translated
Warning: This computer product is
protected by copyright law.
Unauthorized use, reproduction or
distribution of this program, or any
portion of, may result in severe civil
and criminal penalties, and will be
prosecuted to the maximum extent
possible under the law. All rights
reserved.
Spreadsheet version
The Coach
CompXM Schedule
Reports available after:
Decisions and Quiz available after:
Production
Finance (includes Accounts
Receivable/Accounts Payable)
Human Resources
Total Quality Management(TQM)
All team decisions
Continue
Website Login
Please enter your User ID and
Password.
User ID
Password
Welcome
In both Practice Rounds and in
Competition Rounds your company
competes in an industry with the
benefit of your decisions. This
Excel spreadsheet can
automatically communicate with the
website or let you work offline on a
set of decisions you have
downloaded to a file.
http://www.capsim.com/p
ermanent_links/capstone
MRD_2 links.cfm?loc=xlsRD RandD NextCancel
http://www.capsim.com/p
ermanent_links/capstone
links.cfm?
MMKTG_2 loc=xlsMarketing Mktg NextCancel
http://www.capsim.com/p
ermanent_links/capstone
MFIN_2 links.cfm?loc=xlsFinance Finance BackCancel
http://www.capsim.com/p
ermanent_links/capstone
MHR_2 links.cfm?loc=xlsHR Labor NextCancel
http://www.capsim.com/p
ermanent_links/capstone
MHR_3 links.cfm?loc=xlsLabor Labor NextCancel
http://www.capsim.com/p
ermanent_links/capstone
MTQM_2 links.cfm?loc=xlsTQM TQM NextCancel
Menu Advanced
MAMK_1 Marketing MktgX Buttons Cancel
http://www.capsim.com/p
ermanent_links/capstone
links.cfm?
loc=xlsAdvancedMarketi
MAMK_2 ng MktgX NextCancel
MUFIN_1 IncomeStatement
NA NextClose
UFIN_2 IncomeStatement
NA BackNextClose
UFIN_3 IncomeStatement
NA BackNextClose
UFIN_4 IncomeStatement
NA BackNextClose
UFIN_5 IncomeStatement
NA BackNextClose
UFIN_6 IncomeStatement
NA BackNextClose
UFIN_7 IncomeStatement
NA BackNextClose
UFIN_8 IncomeStatement
NA BackNextClose
UFIN_9 IncomeStatement
NA BackNextClose
UFIN_10 IncomeStatement
NA BackNextClose
UFIN_11 IncomeStatement
NA BackNextClose
UFIN_12 IncomeStatement
NA BackNextClose
UFIN_13 IncomeStatement
NA BackNextClose
UFIN_14 IncomeStatement
NA BackNextClose
UFIN_15 IncomeStatement
NA BackNextClose
UFIN_16 CashFlow NA BackNextClose
Launch How to …
HFIN_1 Finance Finance NA BackNextClose
Launch How to …
HPROD_1 Production Production Bullets BackNextClose
Foundation Workbook
MXLS_F1 Tour begins here. Logo Bullets BackNextClose
MXLS_F21 IncomeStatement_F
NA BackNextClose
Capstone® Rehearsal
Rehearsal Simulation
RSIMC1_1 Round 1 Logo NA NextClose
RSIMU6_1 Logo NA Ok
RSIMU7_1 Logo NA Ok
RSIMU8_1 Logo NA Ok
RSIMU9_1 Logo NA Ok
Foundation® Rehearsal NA
Start Foundation
Rehearsal Simulation,
RSIMF1_1 Round 1 Logo NA NextClose
Comp1_3
Comp1_4
Comp1_5
Comp1_6
Comp1_7
Comp1_8
Comp1_9
Comp1_10
Comp1_12
Comp1_13
Comp1_14 BackClose
Office 2007 Users, Please Note: To see the
Capstone/Foundation/Comp-XM menu selections,
Header click
Text the Add-Ins tab above. If you do not see the JumpBackNo JumpNextYesOK
Add-Ins tab, please resize the spreadsheet by
double clicking the blue bar at the top of the
window.<br><br>I am your coach. You can enable
me at any time by clicking CAPSTONE MENU in
the menu at the top of the display, or by clicking
the Coach button at the top of the
toolbar.<br><br>To begin, review last year's
results (which are this year's starting conditions)
from the Courier menu.<br><br>To access the
R&D, Marketing, Production and Finance areas,
select the Decisions menu.<br><br>As you finalize
your decisions, guage your projected results for
the upcoming year from the Proformas
menu.<br><br>Best of luck!<br><br>(You can
choose the Office Assistant for the coach from the
Greetings! CAPSTONE® MENU.)
Getting To Know
the R&D
Department #VALUE! HRD_5 HRD_7
Getting To Know
the R&D
Department #VALUE!
You control the product age by moving the product
on the perceptual map. When a product is moved,
customers perceive it as younger. Its age is cut in
half on the day it emerges from R&D. It becomes
the "new-and-improved" product, with half its
Getting To Know former age.<br><br>The "Age at Revision" tells
the R&D you what the new perceived age will be on the day
Department the project completes. HRD_6 HRD_9
Getting To Know
the R&D This brings us to the last, and most strategic
Department concerns in R&D -- scope and focus. HRD_13a HRD_13
Getting To Know
the R&D
Department HRD_13b HRD_14
"Age at Revision" addresses the customer's next
Getting To Know important concern, the age of the product design.
the R&D Some customers want old, proven designs, while
Department others want new designs. HRD_13b HRD_14
You control the product age by moving the product
on the perceptual map. When a product is moved,
customers perceive it as younger. Its age is cut in
half on the day it emerges from R&D. It becomes
the "new-and-improved" product, with half its
Getting To Know former age.<br><br>The "Age at Revision" tells
the R&D you what the new perceived age will be on the day
Department the project completes. HRD_13 HRD_15
Getting To Know
the R&D
Department #VALUE! HRD_15 HRD_17
That's two of the things customer's care about in
Getting To Know the design, Positioning and
the R&D Age.<br><br>Reliability is the third. It is driven by
Department MTBF, or Mean Time Before Failure. HRD_16 HRD_18
Getting To Know
the R&D
Department Let's invent a new product. HRD_20 HRD_22
Getting To Know
the R&D This brings us to the last, and most strategic
Department concerns in R&D -- scope and focus. HRD_21 0
How To Use the There is a chance that if the negotiation does not
Labor Negotiation go well, Labor may strike for days, weeks, or
Module. months, during the remaining part of this year . HLAB_3 HLAB_5
How To Use the
Labor Negotiation The areas of negotiation are noted in the green
Module. cells: HLAB_4 HLAB_6
How To Use the
Labor Negotiation Four points to remember before you make your
Module. decisions: HLAB_5 HLAB_7
Point 1. Negotiation Ceiling is calculated for you. It
is always at 10% more than your Starting Position
How To Use the (which is the decision you entered).<br><br>Go
Labor Negotiation ahead and type in a starting wage position of $22.
Module. What is the Ceiling? HLAB_6 HLAB_8
How To Use the Nice try but the right answer is noted in the yellow
Labor Negotiation cell, The correct answer is $24.20 (10% more
Module. than $22). HLAB_7 HLAB_8
How To Use the Nice try but the right answer is noted in the yellow
Labor Negotiation cell. The correct answer is $24.20 (10% more than
Module. $22). HLAB_7 HLAB_8
How To Use the
Labor Negotiation
Module. Good job! See this isn't so hard. HLAB_7 HLAB_8
Getting To Know
the Marketing
Department Let's try a few prices for Adam. HMKTG_2 HMKTG_4
Getting To Know
the Marketing
Department Let's try a few prices for Able. HMKTG_2 HMKTG_4
Getting To Know
the Marketing Outside the expected price range demand falls
Department quickly to zero. HMKTG_3 HMKTG_5
As the years pass there is a downward pressure
on price. The price range falls by $.50 each year.
For example, at the start of the simulation, High
Getting To Know tech Customers expect a price between $30 and
the Marketing $40. In round 1, the High tech segment's price
Department range fell to $29.50 to $39.50. HMKTG_4 HMKTG_6
Getting To Know
the Marketing
Department #VALUE! HMKTG_5 HMKTG_8
Getting To Know
the Marketing
Department #VALUE! HMKTG_4 HMKTG_8
Getting To Know
the Marketing Oops. We really need a price between $29.00 and
Department $39.00. HMKTG_6
Getting To Know
the Marketing Oops. We really need a price between $15.00 and
Department $35.00. HMKTG_6a HMKTG_8
Getting To Know
the Marketing
Department In some ways Accessibility works like Awareness. HMKTG_13 HMKTG_15
Let's see the impact upon Adam's demand.
Starting at $0, try increasing Sales Budget in steps
of $500 (000). Watch the Computer Prediction as
Getting To Know you increase the budget.<br><br>When finished,
the Marketing set a Sales Budget between $900 (000) and
Department $2,000 (000). HMKTG_14 HMKTG_16
Getting To Know
the Finance
Department Welcome to the Finance department. RSIMC4_1 HFIN_2
Now that you've gotten the chance to spend
Getting To Know money in the other areas, it's time to pay the piper!
the Finance <br><br>This department is the place you go to
Department fund the activities of the company. HFIN_1 HFIN_3
Getting To Know Funding investments requires capital.<br><br>To
the Finance raise the necessary funds, you can choose from
Department three sources: HFIN_2 HFIN_4
How To Use the Welcome to the How To Use the TQM Module
TQM Module tutorial. TLIST_2 HTQM_2
How To Use the Investing in TQM initiatives can increase the
TQM Module. efficiency and profitability of your company. HTQM_1 HTQM_3
How To Use the Pop Quiz: Which initiative(s) reduce(s) R&D cycle
TQM Module. times? HTQM_5 HTQM_7
How To Use the Correct! Don't let people think you are just a pretty
TQM Module. face. HTQM_6 HTQM_7
Sorry, this isn't the correct answer. While Quality
Function Deployment Effort does help to reduce
How To Use the R&D cycle times, Channel Support Systems works
TQM Module. to increase demand. HTQM_6 HTQM_7
Investment in the initiatives is independent of one
another. In order to see any benefit, you must
spend at least $500 thousand on a single initiative.
How To Use the Diminishing returns occur once you spend over $2
TQM Module. million on a single initiative. HTQM_6 HTQM_8
Diminishing returns also occur after spending $5
million on an initiative over several years.
<br><br>So for instance, an aggressive
investment in Benchmarking would be $2 million in
How To Use the the first year, $2 million in the second year, $1
TQM Module. million in the third year. HTQM_7 HTQM_9
Benefits are seen immediately upon investment.
The proformas and spreadsheets will update as
soon as an amount is entered. However, it may
How To Use the take anywhere from 18 to 24 months to recoup the
TQM Module. investment. HTQM_8 HTQM_10
Getting To Know
the Production Welcome to the Production department. In
Department Production you are concerned with three issues. RSIMC3_1 HPROD_2
Getting To Know
the Production
Department In Production: HPROD_1 HPROD_3
Getting To Know
the Production Labor costs per unit are averaged across both
Department shifts. They are driven by: HPROD_6 HPROD_8
Getting To Know
the Production
Department Material costs per unit are driven by: HPROD_7 HPROD_9
Getting To Know The Physical Plant block examines your current
the Production facilities (the yellow cells) and next year's facilities
Department (the green cells). HPROD_8 HPROD_10
Your plant is fixed for this year, but you can buy or
sell capacity and add/subtract automation for next
year. The new equipment is installed on December
Getting To Know 31st.<br><br>The cost of the new equipment is
the Production calculated for you on the Investment line. Try
Department these experiments: HPROD_11 HPROD_13
Although the Workforce section appears in this
Getting To Know department, it is actually part of HR. Feel free to
the Production view the website tutorials for more information on
Department the HR department. HPROD_12 HPROD_14
Getting To Know
the Production This completes the Production department tour.
Department We will now return to the Rehearsal Simulation. HPROD_13 RSIMC0_2
How to distribute
your team's Welcome to the How to distribute your team's
workload workload tutorial. TLIST_5 WKLD_2
Organizing your team is one of the critical steps to
overall success with the
How to distribute simulation.<br><br>Clearly defined organization
your team's aids in making efficient, effective tactical
workload maneuvers that support the business strategy. WKLD_1 WKLD_3
How to distribute
your team's
workload When forming a team, keep in mind these factors: WKLD_2 WKLD_4
We suggest teams of 4-6 people. Any smaller or
larger than that and teams find themselves
How to distribute overwhelmed by the number of decisions (too
your team's small) or indecisive because of too many opinions
workload (too large). WKLD_3 WKLD_5
Teams usually meet both online or in person. If
How to distribute meetings are mostly outside of class, you might
your team's want to consider geography so that meetings face-
workload to-face are easier to schedule. WKLD_4 WKLD_6
How to distribute Finally, you may want teammates with a variety of
your team's backgrounds because the more diverse the skills,
workload the richer the simulation experience. WKLD_5 WKLD_7
A quick tour of the If you put your cursor on the wording just to the left
Capstone.xls of the triangle, it will open up an information box
workbook regarding an explanation for that row or column. OFFL_11 OFFL_13
Rehearsal
Simulation #VALUE! RSIMC1_6 RSIMC1_9
Rehearsal Oops. We really need a Performance of 9.8.
Simulation Please click Back and try again. RSIMC1_7
Rehearsal
Simulation #VALUE! RSIMC1_7 RSIMC1_11
Rehearsal Oops. We really need a Size of 10.2. Please click
Simulation Back and try again. RSIMC1_9
Rehearsal
Simulation #VALUE! RSIMC1_14 RSIMC1_16
Rehearsal
Simulation Give Aft a Performance between 9.5 and 9.8. RSIMC1_29 RSIMC1_32
Rehearsal
Simulation Next, give Aft a Size between 15.0 and 15.4. RSIMC1_30 RSIMC1_34
Rehearsal Oops. We really need a Size between 15.0 and
Simulation 15.4. Please click Back and try again. RSIMC1_32
Rehearsal
Simulation Next, give your 3 products a new price. RSIMC2_3 RSIMC2_5
Rehearsal
Simulation Stock price is driven by: RSIMC2_103 RSIMC2_105
Rehearsal
Simulation #VALUE! RSIMF1_6 RSIMF1_9
Rehearsal Oops. We really need a Performance of 5.8.
Simulation Please click Back and try again. RSIMF1_7
Next change Able's Size, top left of the R&D
Rehearsal screen. Click on Able's Size cell and enter a value
Simulation at 14.3. RSIMF1_7 RSIMF1_11
Rehearsal Oops. We really need a Size at 14.3. Please click
Simulation Back and try again. RSIMF1_9
Rehearsal
Simulation #VALUE! RSIMF1_14 RSIMF1_16
Rehearsal
Simulation Stock price is driven by: RSIMF2_103 RSIMF2_105
Rehearsal
Simulation Welcome to Round 7 of the Rehearsal Simulation. RSIMF7_1
List tutorials
Positioning - the product's
placement on the Perceptual
Map
$1 difference in wages
List other tutorials
Price
$300 thousand
Outside Sales
List other tutorials
#VALUE!
If your worst case comes
true, you will have lots of
inventory. This could
consume all of your cash,
resulting in an emergency
loan (also known as
bankruptcy.)
Positioning on the
Perceptual Map. In general,
the higher the technology,
the more expensive the
materials needed to build the
product.
team size
List other tutorials
DB_TutorialCommentEntry 8 15 TDB_4Low TDB_4High
$O$272
Apple
Brazil
First
Select another tutorial
Make decisions
Traditional - 14,000 to
19,000 hours
Differentiators would like to
offer an MTBF between
23,500-25,000 hours.
Low End customers interest High End customers want Size customers want a
peaks when the design is old, at a brand new design, age recent design with an age
7.0 years 0.0. of 1.5 years.
Below the range, they become At $5.00 above or below Within the expected range,
suspicious, thinking, "What is the expected price range, demand follows a classic
wrong with this product?" demand falls to zero. price demand curve.
Salesmanship. Are sales people
trying to persuade customers to
buy your product? The more
sales people, the greater the
effect upon demand. But the
effect is temporary. Next year it
is forgotten. If you have lots of
unsold inventory to push,
cranking up the Sales Budget
puts more sales people on the
problem.
Print Media and Web Media Print Meda and Direct Mail
Second Third
Analyze competitors and
Develop scenarios Forecast financial results trends
Automation Rating. On a
scale of 1 to 10, how
automated is the
production line? A 1.0
means lots of skilled
workers produce the
product. At 10.0 robots do
Buy/Sell Capacity. Will you add the work with a few skilled
production facilities or humans supervising the
downsize? process.
Saving your work
Reliability - how long the
product will last, measured
Age - the perceived age of the in MTBF or Mean Time
design Before Failure
Yellow cells are protected
but data can change from
Decisions are to be made only decisions made to the
to the cells that are green. green cells.
Your company is pursuing a
broad differentiation strategy in
the rehearsal so you'll be
offering premium products in
R&D.
In Production, consider
whether to invest in
In Marketing, examine your capacity and automation In Finance, be sure that you
competitors. Have they or selling off idle plants. have a positive cash
improved designs? Awareness? Build enough additional balance on December 31st.
Accessibility? Prepare a sales inventory to satisfy We encourage a cash
forecast. Enter your worst-case customers in your best- position 3%-7% of sales in
into the forecast. case scenario. cash.
In Production consider
In Marketing, examine your whether to invest in
competitors. Have they capacity and automation. Review your decisions and
improved designs? Awareness? Build enough additional examine the proforma
Accessibility? Prepare a sales inventory to satisfy reports. Make any final
forecast. Enter your worst-case customers in your best- changes to R&D, Marketing
into the forecast. case scenario. and Production.
In Production, consider
whether to invest in
In Marketing, examine your capacity and automation In Finance, be sure that you
competitors. Have they or selling off idle plants. have a positive cash
improved designs? Awareness? Build enough additional balance on December 31st.
Accessibility? Prepare a sales inventory to satisfy We encourage a cash
forecast. Enter your worst-case customers in your best- position 3%-7% of sales in
into the forecast. case scenario. cash.
MRD_2
MMKTG_2
MPROD_2
MFIN_2
MHR_2 MHR_3
MTQM_2
MAMK_2
TLIST_1
Performance customers want
a young design of 1.0 years.
Size - 16,000 to 21,000 hours
Size - 16000 to 21000 hours
Overtime. The percentage of
first shift workers on
overtime. 100% means that
every first shift worker is
working a double shift. 10%
means that, on average, each
1st shift worker performs 10%
overtime. Overtime increases
turnover and drags down
productivity.
The trade-off costs include
higher recruiting expense,
training expense, and a
slightly larger complement to
cover people already in
training.
TLIST_1
HLAB_7a HLAB_7b HLAB_7c
TLIST_1
Trade Shows
HTQM_6a HTQM_6b
TLIST_1
Equador
OFFL_8a OFFL_8b OFFL_8c
TLIST_1
Print last year's reports
RSIMC2_100 RSIMC5_2
RSIMC2_100 RSIMU
RSIMU RSIMC0_1
RSIMU RSIMC0_1
RSIMU RSIMC0_1
RSIMU RSIMC0_1
RSIMU RSIMC5_2
RSIMF2_100 HMKTG_1
RSIMF2_100 HFIN_1
RSIMF2_100 RSIMC5_2
Save your decisions without
advancing. Review your
decisions, your teammates'
decisions in Finance, and
your proforma reports. Make
any final changes to your
R&D, Marketing and
Production decisions.
Save your decisions without
advancing. Review your
decisions, your teammates'
decisions in Finance, and
your proforma reports. Make
any final changes to your
R&D, Marketing and
Production decisions.
OnEntry OnExit
FollowHyperlink
FollowHyperlink
FollowHyperlink
FollowHyperlink
FollowHyperlink
FollowHyperlink
FollowHyperlink
FollowHyperlink
DisplayCourier5
DisplayCourier5
RandD
HR
Marketing
Finance
TQM
Production
TDB_9_OnEntry
Simulation!
<br><br>I am your
tour guide and I'll
be giving you tours
of each department
you will
head.<br><br>Duri
ng this training you
will manage the
Andrews
Corporation
against two
programmed
competitors. Do not
be concerned if
you have been
assigned to some
other team for the
official simulation
(Baldwin, Chester,
Digby, Erie or
Ferris). During the Office 2007 Users,
Rehearsal, Please Note: To
everybody <br><br>After completing the fourth round see the
manages the your professor has given you the Capstone/Foundat
Andrews opportunity to run the company on your ion/Comp-XM
company.<br><br> own or to start a new rehearsal. If you menu selections,
There are 4 rounds restart and choose to run your company on click the Add-Ins
to complete. You your own the coach will be disabled. You tab above. If you
will begin the first can only restart your rehearsal once every do not see the
round by managing 24 hours.<br><br>Making an analogy of Add-Ins tab,
3 products in the the business simulation to a flight please resize the
R&D department simulator, the uncoached rehearsal will spreadsheet by
and after each enable you to practice various techniques double clicking the
round you will flying the plane. Keep in mind though that blue bar at the top
manage more your competitors in the rehearsal are not of the
RehearsalSimulationTeammates
departments. as tough as those in your competition. window.<br><br>
DoNotUseAssistant
UseAssistant
RandD
RehearsalSimulationTeammates
DisplayCourier1
DisplayCourier2
DisplayCourier3
DisplayCourier4
DisplayCourier5
DisplayCourier6
DisplayCourier7
DisplayCourier8
DisplayCourier9
DisplayCourier10
DisplayCourier11
DisplayCourier12
DisplayAnnRpt1
DisplayAnnRpt2
RehearsalSimulationTeammates
RehearsalSimulationTeammates
RehearsalRestart
RehearsalUnCoached
Simulation!
<br><br>I am your
tour guide and I'll
be giving you tours
of each department
you will
head.<br><br>Duri
ng this training you
will manage the
Andrews
Corporation
against two
programmed
competitors. Do not
be concerned if
you have been
assigned to some
other team for the
official simulation
(Baldwin, Chester,
Digby, Erie or
Ferris). During the Office 2007 Users,
Rehearsal, Please Note: To
everybody <br><br>After completing the fourth round see the
manages the your professor has given you the Capstone/Foundat
Andrews opportunity to run the company on your ion/Comp-XM
company.<br><br> own or to start a new rehearsal. If you menu selections,
There are 4 rounds restart and choose to run your company on click the Add-Ins
to complete. You your own the coach will be disabled. You tab above. If you
will begin the first can only restart your rehearsal once every do not see the
round by managing 24 hours.<br><br>Making an analogy of Add-Ins tab,
2 products in the the business simulation to a flight please resize the
R&D department simulator, the uncoached rehearsal will spreadsheet by
and after each enable you to practice various techniques double clicking the
round you will flying the plane. Keep in mind though that blue bar at the top
manage more your competitors in the rehearsal are not of the
departments. as tough as those in your competition. window.<br><br>
RandD
RandD
DisplayCourier1
DisplayCourier2
DisplayCourier3
DisplayCourier4
DisplayCourier6
DisplayCourier8
DisplayCourier10
DisplayCourier11
DisplayCourier12
DisplayAnnRpt1
DisplayAnnRpt2
ChngDate
Cell Location GameType TranslatedSize TranslatedComment
TQM!D3 Foundation 175|200 On any particular initiative, spending more than
$1 million this year pushes into diminishing
returns. Furthermore, cumulative diminishing
returns are reached at $2.5 million on any given
initiative. For example, to reach the ultimate
limits on CPI systems as quickly as possible,
you would spend $1 million this year, $1M next
year, and $0.5M in the third year.
UserType INVALID
StudentLogin
FullName
LoginSimID
RoundType 1
TRUE Andrews
FALSE 566884
DraftSaved 2010-06-02 13:42:23.207 TRUE
at
RoundsPlayed 1
AUDIT_TRAIL_STAMP
SavedBy C32847a C32847a
SavedWhat All
SavedDate Sep 18, 2009
SavedTime 12:11 PM
SimulationVersion 2010C
C32847
ClassRound 1
RoundType Practice
RehearsalRestart 0
TRUE
FALSE
DraftSaved 2010-06-02 13:42:23.207
VERSION WEB QUERY
Capstone Web Build
Foundation Web Build
The 2007v21 update can only be used for courses that started before August 1, 2006. Thank you.
OFFICIAL_DEC_AVAILABLEPROFESSOR
WEB QUERYSIMULATION LIST QUERY
ReportsAvailable True
05/16/2006 02:00PM
QuizAvailable True
05/16/2006 02:00PM
BeforeDeadline True
01/01/2009 12:00AM
QueryTimeStamp
05/16/2006 02:00PM
C10450
STUDENT KEY QUERY BALANCED SCORECARD PROFORMA QU
StudentKey 566884 SimID
SimID 566884 Andrews
HarvardCookie
Established 566884 Round
unknow
n Financial
Financial
Financial
Internal Business Process
Internal Business Process
Internal Business Process
Internal Business Process
Internal Business Process
Customer
Customer
Customer
Customer
Customer
Learning and Growth
Learning and Growth
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
''
Recap
Financial
Financial
Financial
Internal Business Process
Customer
Customer
Learning and Growth
Learning and Growth
Learning and Growth
ORECARD PROFORMA QUERY
Ana
Total #VALUE!
5.0
8
4.0
6
3.0
4
2.0
2
1.0
0 1
0 2 4 6 8 10 12 14 16 18 20 0.0
Performance
Page 754
RandD_F
Total ###
#VALUE! Aft
###
### Agape
1
14 7.0
5.0
8 4.0
6 3.0
4 2.0
2 1.0
0 1 0.0
0 2 4 6 8 10 12 14 16 18 20
Performance
Page 755
Mktg
0 Marketing Round 0 - 0
Your Gross Contrib.
Promo Sales Computer Variable Less Promo
Name Price Sales Revenue Margin
Budget Budget Prediction Costs & Sales
Forecast Forecast Forecast
Able $27.75 $1,500 $1,500 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Acre $20.50 $1,700 $2,000 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Adam $38.50 $1,300 $2,000 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Aft $33.00 $1,500 $1,500 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Agape $33.00 $1,500 $1,500 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Ana $0.0 $0 $0 #VALUE! - #VALUE! #VALUE! #VALUE! #VALUE!
Ana $0.0 $0 $0 #VALUE! - #VALUE! #VALUE! #VALUE! #VALUE!
Ana $0.0 $0 $0 #VALUE! - #VALUE! #VALUE! #VALUE! #VALUE!
Total $7,500 $8,500 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Note: The Computer Prediction is only useful as a benchmarking tool. The computer
assumes that each competitor will offer one unremarkable product in every segment. It A/R Lag (days) 30
does not know what your competitors have actually offered. Therefore, you should A/P Lag (days) 30
always override the computer's forecast with your own.
Variable
RevenuecostsForecast Unit Size
sales forecast
$4,000) Marketing 12 Pfmn
Margin After High
$3,500) marketing 10 Low
$3,000)
8 Trad
$2,500)
$2,000) 6
$1,500) 4
$1,000)
$500) 2
$0) 0
Able Acre Adam Aft Agape Ana Ana Ana Able Acre Adam Aft Agape Ana Ana Ana
Page 756
Mktg_F
0 Marketing Round 0 - 0
Your Gross Contrib.
Promo Sales Computer Variable Less Promo
NAME Price Sales Revenue Margin
Budget Budget Prediction Costs & Sales
Forecast Forecast Forecast
Able $27.75 $1,500 $1,500 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Acre $20.50 $1,700 $2,000 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Adam $38.50 $1,300 $2,000 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Aft $33.00 $1,500 $1,500 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Agape $33.00 $1,500 $1,500 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Total $7,500 $8,500 #VALUE! 0 #VALUE! #VALUE! #VALUE! #VALUE!
Note: The Computer Prediction is only useful as a benchmarking tool. The computer A/R Lag (days) 30
assumes that each competitor will offer one unremarkable product in each segment. It A/P Lag (days) 30
does not know what your competitors have actually offered. Therefore, you should
always override the computer's forecast with your own.
Variable
RevenuecostsForecast UnitSize
sales forecast
$4,000) Marketing 12 Pfmn
Margin After High
$3,500) marketing 10 Low
$3,000)
8 Trad
$2,500)
$2,000) 6
$1,500) 4
$1,000)
$500) 2
$0) 0
Able Acre Adam Aft Agape Able Acre Adam Aft Agape
Page 757
0 Marketing Budget Detail
Promo Budget Able Acre Adam Aft Agape
Target Segment Traditional Low End High End Performance Size
Print Media $300 $340 $260 $300 $300
Direct Mail $300 $340 $260 $300 $300
Web Media $300 $340 $260 $300 $300
Email $300 $340 $260 $300 $300
Trade Shows $300 $340 $260 $300 $300
Budget ($000) $1,500 $1,700 $1,300 $1,500 $1,500
Budget ($000) $0 $0 $0 $0 $0
Awareness Forecast Ac
Trad Low High Pfmn Size
100%
0% 10% 20% 30% 40
90%
80%
Trad
70%
60%
Low
50%
40%
High
30%
20%
Pfmn
10%
0%
Size
Able Acre Adam Aft Agape Ana Ana Ana
t Detail Round 0 - 0
Accessibility
Old New
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Trad
Low
High
Pfmn
Size
Production
0 Production Round 0 - 0
Schedule Able Acre Adam Aft Agape Ana Ana Ana TOTAL
Unit Sales Forecast #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Inventory On Hand 82 235 - 117 146 - - - 580
Production Schedule 2,727 2,676 606 707 858 0 0 0 7,574
Production After Adj. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Margins
2nd Shift Production% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Labor Cost/Unit #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Material Cost/Unit #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Total Unit Cost #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Contribution Margin #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.0% 0.0% 0.0%
Physical Plant TOTAL
1st Shift Capacity 1,830 1,430 920 610 620 - - - 5,410
Buy/Sell Capacity 0 0 0 0 0 0 0 0 -
Automation Rating 5.0 7.5 3.0 3.0 3.0 - - -
New Autom. Rating 5.0 7.5 3.0 3.0 3.0 0.0 0.0 0.0
Investment ($000) $0 $0 $0 $0 $0 $0 $0 $0 $0
Workforce Last Year Needed This Year 1st Shift 2nd Shift Overtime Max Invest. #VALUE!
Complement - #VALUE! 1,262 #VALUE! #VALUE! #VALUE! A/P Lag 30 (days)
4,000 $1
3,000 $1
$1
2,000
$0
1,000 $0
0 $0
Able Acre Adam Aft Agape Ana Ana Ana Able Acre Adam Aft Agape Ana Ana Ana
Page 760
Production_F
0 Production Round 0 - 0
Schedule Able Acre Adam Aft Agape TOTAL STAFFING Last Year This Year
Unit Sales Forecast #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Needed Complement 0 #VALUE!
Inventory On Hand 82 235 - 117 146 580 Complement - 1,262
Production Schedule 2,727 2,676 606 707 858 7,574 1st Shift Complement 0 #VALUE!
Production After Adj. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 2nd Shift Complement 0 #VALUE!
Margins Overtime% 0.0% #VALUE!
2nd shift/Overtime% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Turnover Rate 0.0% #VALUE!
Labor Cost/Unit #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! New Employees 0 #VALUE!
Material Cost/Unit #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Separated Employees 0 0
Total Unit Cost #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Recruiting Spend $0 $0
Contribution Margin #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Training Hours 0 0
Physical Plant TOTAL Productivity Index 0.0% #VALUE!
1st Shift Capacity 1,830 1,430 920 610 620 5,410
Buy/Sell Capacity 0 0 0 0 0 - Recruiting Cost #VALUE!
Automation Rating 5.0 7.5 3.0 3.0 3.0 Separation Cost $0
New Autom. Rating 5.0 7.5 3.0 3.0 3.0 Training Cost $0
Investment ($000) $0 $0 $0 $0 $0 $0 Total HR Admin Costs #VALUE!
A/P Lag (days) 30 Max Invest. #VALUE!
4,000 $12
3,500
$10
3,000
$8
2,500
2,000 $6
1,500
$4
1,000
$2
500
0 $0
Able Acre Adam Aft Agape Able Acre Adam Aft Agape
Page 761
0 Human Resources
STAFFING Last Year This Year
LABOR NEGOTIATION
Current Labor Negotiation Position
Contract Demands Starting Ceiling
$0.00 $0.00 $22.05 $24.26
$0 $0 $2,500 $2,750
0.0% 0.0% 2.0% 2.2%
0.0% 0.0% 5.0% 5.5%
Page 764
Finance
0 Finance Round 0 - 0
Plant Improvements Outstanding Bonds
Total Investments ($000) $0 Series Face Amount Current -1
Sales of Plant & Equipment $0 Number $0 Yield Close
Common Stock
Shares Outstanding (000) 2,283
Price Per Share 1/1/0 $50.11
Earnings Per Share #VALUE!
Max Stock Issue ($000) $22,880
Issue Stock ($000) $0
Max Stock Retire ($000) $5,720
Retire Stock ($000) $0
Dividend Per Share $0.00
Current Debt
Interest Rate 10.0% Long Term Debt
Due This Year $0 Retire Long Term Debt ($000) $0
Borrow ($000) $0 Issue Long Term Debt ($000) $0
Cash Positions 14790 Long term interest rate 11.4%
December 31, -1 $22,391 Maximum issue this year $72,514
December 31, 0 #VALUE!
A/R Lag (days) 30
A/P Lag (days) 30
Accounts Payable
Current Debt
Long Term Debt
Common Stock
Retained Earnings
Common Stock
Page 765
BalanceSheet
0 Proforma Balance Sheet Round 0 - 0
Page 766
IncomeStatement_F
0 Proforma Income Statement Round 0 - 0
$6,000
$5,000
$4,000 Labor
Material
Inventory Carrying costs
$3,000 Depreciation
Research & Development
Marketing
$2,000 Administrative / Other
Net Margin
$1,000
$0
Able Acre Adam Aft Agape
Page 767
IncomeStatement
$6,000
$5,000
$4,000 Labor
Material
Inventory Carrying costs
$3,000 Depreciation
Research & Development
Marketing
$2,000 Administrative / Other
Net Margin
$1,000
$0
Able Acre Adam Aft Agape Ana Ana Ana
Page 768
CashFlow
Page 769
0 Proforma Balanced Scorecard Round 0 - 0
ROUND 0 PROJECTED RESULTS
Criteria Score / Points No Credit Partial Credit Full Credit
Financial
Stock Price 7.23 / 8 < $1.00 $1.00 ... $32.00 > $32.00
Profits 0 / 9 < $1,000,000 $1,000,000 ... $9,000,000 > $9,000,000
Leverage 8 / 8 < 1.3, > 4.0 1.3 ... 4.0 1.8 ... 2.8
SubTotal Financial 15.23 / 25
Internal Business Process
Contribution Margin 0 / 5 < 27% 27% ... 36% > 36%
Plant Utilization 0 / 5 < 90%, > 200% 90% ... 200% 100% ... 180%
Days of Working Capital 4.88 / 5 < 15, > 105 15 ... 105 30 ... 90
Stock-out Costs 5 / 5 > 5.0% 5.0% ... 0.0% < 0.0%
Inventory Carrying Costs 0 / 5 > 3.5% 3.5% ... 1.0% < 1.0%
SubTotal Internal Business Process 9.88 / 25
Customer
Customer Buying Criteria 1 / 5 < 18 18 ... 42 > 42
Customer Awareness 0 / 5 < 50% 50% ... 90% > 90%
Customer Accessibility 0 / 5 < 50% 50% ... 90% > 90%
Product Count 2.86 / 5 <1 1 ... 8 >8
SG&A Expense 5 / 5 < 5.0%, > 25.0% 5.0% ... 25.0% 7.0% ... 19.0%
SubTotal Customer 8.86 / 25
Learning and Growth
Employee Turnover Rate 2.33 / 7 > 10.5% 10.5% ... 9.0% < 9.0%
Employee Productivity 0 / 7 < 1.00 1.00 ... 1.02 > 1.02
SubTotal Learning and Growth 2.33 / 14
Score for Round2 36.3 / 89
800%
X 8.0
X 8.0
= 800%
% 0.0 0.0 %
Page 771
Low End Segment Report CAPSTONE COURIER 0 Round -1, 12/31/-1
Market Share
Unit Sales
December Survey
Decisions
Primary Segment
Print Media
Direct Mail
Web Media
Email
Trade Shows
Impressions
Print Media
Direct Mail
Web Media
Email
Trade Shows
Awareness Created
Print Media
Direct Mail
Web Media
Email
Trade Shows
New Awareness
End Awareness
Promo Expenditures
Print Media
Direct Mail
Web Media
Email
Trade Shows
Total
Sales Priorities
Sales Budget
Outside Sales
Inside Sales
Distributors
Mktg Report
Total
Accessibility Gains
Outside Sales
Inside Sales
Distributor
New Accessibility
End Accessibility
Awareness Accessibility
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
DecSummary_F
Decision Summary
*Decisions currently in spreadsheet.
Course ID: 0 Round Number: 0
Team Name: Decision Year: 0
Time Stamp: 8/17/2010 0:56
PRODUCTS
Product Name Able Acre Adam Aft Agape
Performance 5.0 3.5 8.3 9.4 4.0
Size 14.5 17.0 11.0 16.0 10.6
MTBF 17,500 14,000 23,000 27,000 19,000
Price $27.75 $20.50 $38.50 $33.00 $33.00
Promo Budget $1,500 $1,700 $1,300 $1,500 $1,500
Sales Budget $1,500 $2,000 $2,000 $1,500 $1,500
Your Sales Forecast 0 0 0 0 0
Sched Production 2,727 2,676 606 707 858
Capacity Change 0 0 0 0 0
Automation Rating 5 7.5 3 3 3
FINANCE TQM
Stock Issue $0 CPI $0
Stock Retire $0 Vendor/JIT $0
Dividend PerShare $0.00 QIT $0
Short Term Debt $0 CSS $0
Bond Retire $0 CE $0
Bond Issue $0 Benchmark $0
AR Policy 30 QFDE $0
AP Policy 30 CCE/6 $0
UNEPGreen $0
GEMITQEM $0
HUMAN RESOURCES
Complement 1262
Recruiting Spend $0
Training Hours 0
Page 773
DecSummary
ADVANCED MARKETING
Able Acre Adam Aft Agape Ana Ana Ana
Target Segment Traditional Low End High End Pfmn Size
Print Media $300 $340 $260 $300 $300 $0 $0 $0
Direct Mail $300 $340 $260 $300 $300 $0 $0 $0
Web Media $300 $340 $260 $300 $300 $0 $0 $0
Email $300 $340 $260 $300 $300 $0 $0 $0
Trade Shows $300 $340 $260 $300 $300 $0 $0 $0
Time Allocations
Resources Trad Low High Pfmn Size Able 24%
Outside Sales 22 5 5 4 4 4 Acre 22%
Inside Sales 56 11 11 12 11 11 Adam 20%
Distributors 28 6 5 5 6 6 Aft 17%
Intell. Report No No No No No Agape 17%
Ana 0%
Ana 0%
Ana 0%
Page 774
Round -1, 12/31/-1 For Industry 0 Cheap at any price
C32847a C32847a $0
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
Page 1
For Industry 0 Round -1, 12/31/-1
STOCK MARKET SUMMARY
Company Close Change Shares Market Book EPS Dividend Yield P/E
Cap ($M) Value
Andrews $50.11 $15.85 2,283,181 $114 $29.91 $4.67 $0.00 0.0% 10.7
Baldwin $38.73 $4.48 2,000,000 $77 $26.11 $2.14 $0.00 0.0% 18.1
Chester $38.73 $4.48 2,000,000 $77 $26.11 $2.14 $0.00 0.0% 18.1
Digby $38.73 $4.48 2,000,000 $77 $26.11 $2.14 $0.00 0.0% 18.1
Erie $38.73 $4.48 2,000,000 $77 $26.11 $2.14 $0.00 0.0% 18.1
Ferris $38.73 $4.48 2,000,000 $77 $26.11 $2.14 $0.00 0.0% 18.1
Closing Stock Price
$12
$10
Row 199
$8 Row 200
Row 201
$6 Row 202
Row 203
Row 204
$4
$2
$0
Page 2
For Industry 0 Round -1, 12/31/-1
Net change in cash position $18,958 $1,951 $1,951 $1,951 $1,951 $1,951
Page 3
For Industry 0 Round -1, 12/31/-1
Capacity vs. Production Capacity
0 Production 1,000
Production Information
2nd Shift
Primary Units in Revision Age Pfmn Size Material Labor Contr Auto- mation Capac-ity Plant
Name Units Sold MTBF Price & Over-
Segment Inventory Date Dec.31 Coord Coord Cost Cost Marg. Next Round Next Round Utiliz.
time
Able Trad 2,808 82 2.4 17500 5.0 14.5 $27.75 $10.40 $9.11 28% 52% 5 1,830 150%
Acre Low 2,454 235 5.6 14000 3.0 17.0 $20.50 $7.05 $8.24 23% 91% 7.5 1,430 189%
Adam High 640 0 1.6 23000 8.3 11.0 $38.50 $15.51 $8.97 36% 0% 3 920 67%
Aft Pfmn 661 117 2.1 27000 9.4 16.0 $33.00 $15.27 $9.61 22% 18% 3 610 117%
Agape Size 766 146 2.2 19000 4.0 10.6 $33.00 $12.87 $10.24 28% 43% 3 620 142%
Baker Trad 921 456 4.1 17500 5.5 14.5 $28.00 $10.65 $7.85 28% 0% 4 1,800 66%
Bead Low 1,666 175 5.6 14000 3.0 17.0 $21.00 $7.05 $7.46 29% 30% 5 1,400 129%
Bid High 424 22 2.7 23000 8.0 12.0 $38.00 $14.84 $8.97 36% 0% 3 900 45%
Bold Pfmn 360 154 3.5 25000 9.4 15.5 $33.00 $14.81 $8.97 23% 0% 3 600 73%
Buddy Size 300 139 3.6 19000 4.0 11.0 $33.00 $12.60 $8.97 30% 0% 3 600 63%
Cake Trad 921 456 4.1 17500 5.5 14.5 $28.00 $10.65 $7.85 28% 0% 4 1,800 66%
Cedar Low 1,666 175 5.6 14000 3.0 17.0 $21.00 $7.05 $7.46 29% 30% 5 1,400 129%
Cid High 424 22 2.7 23000 8.0 12.0 $38.00 $14.84 $8.97 36% 0% 3 900 45%
Coat Pfmn 360 154 3.5 25000 9.4 15.5 $33.00 $14.81 $8.97 23% 0% 3 600 73%
Cure Size 300 139 3.6 19000 4.0 11.0 $33.00 $12.60 $8.97 30% 0% 3 600 63%
Daze Trad 921 456 4.1 17500 5.5 14.5 $28.00 $10.65 $7.85 28% 0% 4 1,800 66%
Dell Low 1,666 175 5.6 14000 3.0 17.0 $21.00 $7.05 $7.46 29% 30% 5 1,400 129%
Dixie High 424 22 2.7 23000 8.0 12.0 $38.00 $14.84 $8.97 36% 0% 3 900 45%
Dot Pfmn 360 154 3.5 25000 9.4 15.5 $33.00 $14.81 $8.97 23% 0% 3 600 73%
Dune Size 300 139 3.6 19000 4.0 11.0 $33.00 $12.60 $8.97 30% 0% 3 600 63%
Eat Trad 921 456 4.1 17500 5.5 14.5 $28.00 $10.65 $7.85 28% 0% 4 1,800 66%
Ebb Low 1,666 175 5.6 14000 3.0 17.0 $21.00 $7.05 $7.46 29% 30% 5 1,400 129%
Echo High 424 22 2.7 23000 8.0 12.0 $38.00 $14.84 $8.97 36% 0% 3 900 45%
Edge Pfmn 360 154 3.5 25000 9.4 15.5 $33.00 $14.81 $8.97 23% 0% 3 600 73%
Egg Size 300 139 3.6 19000 4.0 11.0 $33.00 $12.60 $8.97 30% 0% 3 600 63%
Fast Trad 921 456 4.1 17500 5.5 14.5 $28.00 $10.65 $7.85 28% 0% 4 1,800 66%
Feat Low 1,666 175 5.6 14000 3.0 17.0 $21.00 $7.05 $7.46 29% 30% 5 1,400 129%
Fist High 424 22 2.7 23000 8.0 12.0 $38.00 $14.84 $8.97 36% 0% 3 900 45%
Foam Pfmn 360 154 3.5 25000 9.4 15.5 $33.00 $14.81 $8.97 23% 0% 3 600 73%
Fume Size 300 139 3.6 19000 4.0 11.0 $33.00 $12.60 $8.97 30% 0% 3 600 63%
Page 4
For Industry 0 Round -1, 12/31/-1
Accessibility
Statistics
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Total Industry Unit Demand 2,554
Actual Industry Unit Sales 2,554
Segment % of Total Industry 11.2% 0.00
Growth Rate 16.2%
0.00
Actual
Perceptual Map Market Share Actual versus potential
Potential
20 18%
19
18 16%
17
16
15
1 14%
14
13 12%
12 1
11 10%
10
Size
9
8%
8
7
6 6%
5
4 4%
3
2
2%
1
0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 0%
0.00 0.00 0.00 0.00 0.00 0.00
Performance
Page 7
For Industry 0 Round -1, 12/31/-1
12 1200%
10 1000%
8 800%
6
600%
4
400%
2
200%
0
Trad Low High Pfmn Size 0%
Able 33.5% 0.3% 0.2% 0.0% 3.2% 10.9% Able 33.5% 0.3% 0.2% 0.0% 3.2% 10.9%
Acre 2.4% 22.6% 0.0% 0.0% 0.0% 9.6% Acre 2.4% 22.6% 0.0% 0.0% 0.0% 9.6%
Adam 0.0% 0.0% 21.6% 0.0% 0.0% 2.5% Adam 0.0% 0.0% 27.7% 0.0% 0.0% 3.2%
Aft 0.0% 0.0% 0.7% 28.0% 0.0% 2.6% Aft 0.0% 0.0% 0.7% 28.0% 0.0% 2.6%
Agape 0.0% 0.0% 0.0% 0.0% 32.6% 3.0% Agape 0.0% 0.0% 0.0% 0.0% 32.6% 3.0%
Total 35.8% 22.9% 22.5% 28.0% 35.8% 28.5% Total 35.8% 22.9% 28.6% 28.0% 35.8% 29.2%
Baker 11.0% 0.1% 0.2% 0.0% 0.5% 3.6% Baker 11.0% 0.1% 0.2% 0.0% 0.5% 3.6%
Bead 1.7% 15.3% 0.0% 0.0% 0.0% 6.5% Bead 1.7% 15.3% 0.0% 0.0% 0.0% 6.5%
Bid 0.0% 0.0% 14.3% 0.0% 0.0% 1.7% Bid 0.0% 0.0% 13.1% 0.0% 0.0% 1.5%
Bold 0.0% 0.0% 1.0% 14.4% 0.0% 1.4% Bold 0.0% 0.0% 0.9% 14.4% 0.0% 1.4%
Buddy 0.1% 0.0% 0.0% 0.0% 12.3% 1.2% Buddy 0.1% 0.0% 0.0% 0.0% 12.3% 1.2%
Total 12.8% 15.4% 15.5% 14.4% 12.8% 14.3% Total 12.8% 15.4% 14.3% 14.4% 12.8% 14.2%
Cake 11.0% 0.1% 0.2% 0.0% 0.5% 3.6% Cake 11.0% 0.1% 0.2% 0.0% 0.5% 3.6%
Cedar 1.7% 15.3% 0.0% 0.0% 0.0% 6.5% Cedar 1.7% 15.3% 0.0% 0.0% 0.0% 6.5%
Cid 0.0% 0.0% 14.3% 0.0% 0.0% 1.7% Cid 0.0% 0.0% 13.1% 0.0% 0.0% 1.5%
Coat 0.0% 0.0% 1.0% 14.4% 0.0% 1.4% Coat 0.0% 0.0% 0.9% 14.4% 0.0% 1.4%
Cure 0.1% 0.0% 0.0% 0.0% 12.3% 1.2% Cure 0.1% 0.0% 0.0% 0.0% 12.3% 1.2%
Total 12.8% 15.4% 15.5% 14.4% 12.8% 14.3% Total 12.8% 15.4% 14.3% 14.4% 12.8% 14.2%
Daze 11.0% 0.1% 0.2% 0.0% 0.5% 3.6% Daze 11.0% 0.1% 0.2% 0.0% 0.5% 3.6%
Dell 1.7% 15.3% 0.0% 0.0% 0.0% 6.5% Dell 1.7% 15.3% 0.0% 0.0% 0.0% 6.5%
Dixie 0.0% 0.0% 14.3% 0.0% 0.0% 1.7% Dixie 0.0% 0.0% 13.1% 0.0% 0.0% 1.5%
Dot 0.0% 0.0% 1.0% 14.4% 0.0% 1.4% Dot 0.0% 0.0% 0.9% 14.4% 0.0% 1.4%
Dune 0.1% 0.0% 0.0% 0.0% 12.3% 1.2% Dune 0.1% 0.0% 0.0% 0.0% 12.3% 1.2%
Total 12.8% 15.4% 15.5% 14.4% 12.8% 14.3% Total 12.8% 15.4% 14.3% 14.4% 12.8% 14.2%
Eat 11.0% 0.1% 0.2% 0.0% 0.5% 3.6% Eat 11.0% 0.1% 0.2% 0.0% 0.5% 3.6%
Ebb 1.7% 15.3% 0.0% 0.0% 0.0% 6.5% Ebb 1.7% 15.3% 0.0% 0.0% 0.0% 6.5%
Echo 0.0% 0.0% 14.3% 0.0% 0.0% 1.7% Echo 0.0% 0.0% 13.1% 0.0% 0.0% 1.5%
Edge 0.0% 0.0% 1.0% 14.4% 0.0% 1.4% Edge 0.0% 0.0% 0.9% 14.4% 0.0% 1.4%
Egg 0.1% 0.0% 0.0% 0.0% 12.3% 1.2% Egg 0.1% 0.0% 0.0% 0.0% 12.3% 1.2%
Total 12.8% 15.4% 15.5% 14.4% 12.8% 14.3% Total 12.8% 15.4% 14.3% 14.4% 12.8% 14.2%
Fast 11.0% 0.1% 0.2% 0.0% 0.5% 3.6% Fast 11.0% 0.1% 0.2% 0.0% 0.5% 3.6%
Feat 1.7% 15.3% 0.0% 0.0% 0.0% 6.5% Feat 1.7% 15.3% 0.0% 0.0% 0.0% 6.5%
Fist 0.0% 0.0% 14.3% 0.0% 0.0% 1.7% Fist 0.0% 0.0% 13.1% 0.0% 0.0% 1.5%
Foam 0.0% 0.0% 1.0% 14.4% 0.0% 1.4% Foam 0.0% 0.0% 0.9% 14.4% 0.0% 1.4%
Fume 0.1% 0.0% 0.0% 0.0% 12.3% 1.2% Fume 0.1% 0.0% 0.0% 0.0% 12.3% 1.2%
Total 12.8% 15.4% 15.5% 14.4% 12.8% 14.3% Total 12.8% 15.4% 14.3% 14.4% 12.8% 14.2%
Page 10
Perceptual Map For Industry 0 Round -1, 12/31/-1
20
19
18
17
16
15
14
13
12
11
Size
10
0 1
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Performance
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 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 0
0 0 0 0 0 0 0 0 0
Page 11
For Industry 0 Round -1, 12/31/-1
TQM SUMMARY
Process Management Budgets Last Year ($M)
Andrews Baldwin Chester Digby Erie Ferris
CPI Systems $0 $0 $0 $0 $0 $0
Vendor/JIT $0 $0 $0 $0 $0 $0
Quality Initiative Training $0 $0 $0 $0 $0 $0
Channel Support Systems $0 $0 $0 $0 $0 $0
Concurrent Engineering $0 $0 $0 $0 $0 $0
UNEP Green $0 $0 $0 $0 $0 $0
Cumulative Impacts
Material Cost Reduction 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Labor Cost Reduction 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Reduction R&D Cycle Time 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Reduction in Admin Costs 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Demand increase 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Strike Days
Page 12
0 For Industry 0 Round -1, 12/31/-1
Balance Sheet
Definitions: Common Size - The common size column simply ASSETS -1 -2
represents each item as a percentage of total assets. Cash - Common Size
Your end of year cash position. Accounts Receivable - Cash $0 0.0% $0
Reflects the lag between delivery and payment of your Accounts Receivable $0 0.0% $0
products. Inventories - The current value of your inventory Inventory $0 0.0% $0
across all products. A zero indicates your company stocked
out. Unmet demand would, of course, fall to your competitors. Total Current Assets $0 0.0% $0
Plant & Equipment - The current value of your plant. Accum
Deprec - The total accumulated depreciation from your plant. Plant & Equipment $0 0.0% $0
Accts Payable - What the company currently owes suppliers Accumulated Depreciation $0 0.0% $0
for materials and services. Current Debt - The debt the Total Fixed Assets $0 0.0% $0
company is obligated to pay during the next year of
operations. It includes your short term debt, bonds that have
matured this year, and emergency loans used to keep your Total Assets 0 0.0% 0
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 of those bonds. LIABILITIES & OWNER'S EQUITY
Common Stock - The amount of capital invested by
shareholders in the company. Accounts Payable $0 0.0% $0
Retained Earnings - The profits that the company Current Debt $0 0.0% $0
chose to keep instead of paying to shareholders as
Long Term Debt $0 0.0% $0
dividends.
Total Liabilities $0 0.0% $0
Page 1
For Industry 0 Round -1, 12/31/-1
400%
200%
0%
Success Measures
Profit Market Share ROE
$12 1200% 1200%
$8 800% 800%
$6 600% 600%
$4 400% 400%
$2 200% 200%
$0 0% 0%
AssetTO ROS ROA
12.0 1200% 1200%
0.0 0% 0%
Page 2
0 For Industry 0 Round -1, 12/31/-1
200%
0%
Success Measures
Profit Market Share ROE
$12 1200% 1200%
$8 800% 800%
$6 600% 600%
$4 400% 400%
$2 200% 200%
$0 0% 0%
AssetTO ROS ROA
12.0 1200% 1200%
0.0 0% 0%
Page 2