Professional Documents
Culture Documents
Annual Report
Round: 0
Annual Report Andrews C74058
Dec. 31, 2015
Balance Sheet
DEFINITIONS: Common Size: The common size column ASSETS
simply represents each item as a percentage of total assets Cash $4,816
for that year. Cash: Your end-of-year cash position. Accounts Receivable $10,931
Accounts Receivable: Reflects the lag between delivery Inventory $11,079
and payment of your products. Inventories: The current
value of your inventory across all products. A zero indicates Total Current Assets $26,826
your company stocked out. Unmet demand would, of course,
fall to your competitors. Plant & Equipment: The current Plant & Equipment $113,800
value of your plant. Accum Deprec: The total accumulated Accumulated Depreciation ($37,933)
depreciation from your plant. Accts Payable: What the
company currently owes suppliers for materials and Total Fixed Assets $75,867
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 Total Assets $102,692
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 LIABILITIES & OWNERS' EQUITY
represents the total value of your bonds. Common Stock:
The amount of capital invested by shareholders in the Accounts Payable $8,818
company. Retained Earnings: The profits that the company Current Debt $0
chose to keep instead of paying to shareholders as Long Term Debt $41,700
dividends.
Total Liabilities $50,518
Common Stock $18,360
Retained Earnings $33,814
https://ww3.capsim.com/cgi-bin/displayReport.cfm?Report=AnnReport 1/2
1/6/23, 9:39 PM Annual Report | Capstone WebApp
Round: 0
Annual Report Andrews C74058
Dec. 31, 2015
2015 Income Statement
(Product Name:) Able Acre Adam Aft Agape NA NA NA 2015 Common
Total Size
Sales $36,809 $48,724 $18,282 $15,548 $13,627 $0 $0 $0 $132,990 100.0%
Variable Costs:
Direct Labor $10,244 $17,828 $4,285 $4,196 $3,678 $0 $0 $0 $40,230 30.3%
Direct Material $15,743 $18,881 $7,897 $7,670 $5,790 $0 $0 $0 $55,981 42.1%
Inventory Carry $522 $107 $163 $312 $226 $0 $0 $0 $1,329 1.0%
Total Variable $26,510 $36,816 $12,344 $12,178 $9,694 $0 $0 $0 $97,541 73.3%
Contribution Margin $10,299 $11,909 $5,938 $3,370 $3,933 $0 $0 $0 $35,449 26.7%
Period Costs:
Depreciation $2,640 $2,427 $1,080 $720 $720 $0 $0 $0 $7,587 5.7%
SG&A: R&D $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0%
Promotions $1,000 $900 $800 $700 $700 $0 $0 $0 $4,100 3.1%
Sales $1,000 $900 $800 $700 $700 $0 $0 $0 $4,100 3.1%
Admin $283 $375 $141 $120 $105 $0 $0 $0 $1,023 0.8%
Total Period $4,923 $4,601 $2,821 $2,240 $2,225 $0 $0 $0 $16,809 12.6%
Net Margin $5,376 $7,307 $3,117 $1,131 $1,708 $0 $0 $0 $18,639 14.0%
Definitions: Sales: Unit sales times list price. Direct Labor: Labor costs incurred to produce the product that was sold.
Inventory Carry Cost: the cost to carry unsold goods in inventory. Depreciation: Calculated on straight-line 15-year Other $0 0.0%
depreciation of plant value. R&D Costs: R&D department expenditures for each product. Admin: Administration EBIT $18,639 14.0%
overhead is estimated at 1.5% of sales. Promotions: The promotion budget for each product. Sales: The sales force Short Term Interest $0 0.0%
budget for each product. Other: Charges not included in other categories such as Fees, Write Offs, and TQM. The fees LongTerm Interest $5,421 4.1%
include money paid to investment bankers and brokerage firms to issue new stocks or bonds plus consulting fees your Taxes $4,626 3.5%
instructor might assess. Write-offs include the loss you might experience when you sell capacity or liquidate inventory as Profit Sharing $172 0.1%
the result of eliminating a production line. If the amount appears as a negative amount, then you actually made money on Net Profit $8,420 6.3%
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.
https://ww3.capsim.com/cgi-bin/displayReport.cfm?Report=AnnReport 2/2