Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

look at these reports on Capsim and Identify market dependence for each of the competing teams. My team is Ferris and competing teams are named:

image text in transcribedlook at these reports on Capsim and Identify market dependence for each of the competing teams.

My team is Ferris and competing teams are named: Andrews, Baldwin, Chester, Digby, Erie

image text in transcribed

Market Share ssts in Andrews Baldwin Chester Digby Erie Ferris \begin{tabular}{|c|c|c|c|c|c|c|} \hline & Andrews & Baldwin & Chester & Digby & Erie & Ferris \\ \hline \multicolumn{7}{|l|}{ Cash From Operations } \\ \hline Net Income(Loss) & ($8,801) & ($2,555) & $198 & ($6,907) & ($2,024) & ($566) \\ \hline \multicolumn{7}{|l|}{ Adjustment For Non-Cash Items } \\ \hline Depreciation & $9,368 & $6,667 & $12,325 & $9,213 & $10,220 & $8,400 \\ \hline Extraordinary Gains/Losses/Write-offs & $0 & $3,530 & $0 & ($510) & $0 & $0 \\ \hline \multicolumn{7}{|l|}{ Changes In Current Assets And Liabilities } \\ \hline Accounts Payable & ($687) & $1,100 & $1,084 & ($2,360) & $1,528 & $1,620 \\ \hline Inventory & $8,429 & $1,012 & ($4,142) & $12,624 & ($15,306) & ($17,228) \\ \hline Accounts Receivable & ($1,806) & ($615) & ($3,016) & $228 & ($2,637) & ($828) \\ \hline Net Cash From Operations & $6,503 & $9,138 & $6,449 & $12,288 & ($8,220) & ($8,602) \\ \hline \multicolumn{7}{|l|}{ Cash From Investing } \\ \hline Net Plant Improvements & ($6,000) & ($250) & ($39,280) & ($20,670) & ($23,100) & ($12,200) \\ \hline \multicolumn{7}{|l|}{ Cash From Financing } \\ \hline Sales Of Common Stock & $4,000 & $0 & $15,000 & $0 & $0 & $0 \\ \hline Purchase Of Common Stock & $0 & $0 & $0 & $0 & $0 & $0 \\ \hline Cash From Long-Term Debt Issued & $16,700 & $0 & $25,400 & $16,000 & $13,200 & $23,100 \\ \hline Early Retirement Of Long-Term Debt & $0 & $0 & $0 & $0 & $0 & $0 \\ \hline Retirement Of Current Debt & ($4,499) & $0 & $0 & ($3,683) & ($5,500) & $0 \\ \hline Cash From Current Debt Borrowing & $0 & $2,500 & $0 & $0 & $2,500 & $0 \\ \hline Cash From Emergency Loan & $0 & $0 & $0 & $0 & $4,500 & $0 \\ \hline Net Cash From Financing & $16,201 & $2,500 & $40,400 & $12,317 & $14,700 & $23,100 \\ \hline Net Change In Cash & $16,704 & $11,388 & $7,569 & $3,936 & ($16,620) & $2,298 \\ \hline \end{tabular} Market Share ssts in Andrews Baldwin Chester Digby Erie Ferris \begin{tabular}{|c|c|c|c|c|c|c|} \hline & Andrews & Baldwin & Chester & Digby & Erie & Ferris \\ \hline \multicolumn{7}{|l|}{ Cash From Operations } \\ \hline Net Income(Loss) & ($8,801) & ($2,555) & $198 & ($6,907) & ($2,024) & ($566) \\ \hline \multicolumn{7}{|l|}{ Adjustment For Non-Cash Items } \\ \hline Depreciation & $9,368 & $6,667 & $12,325 & $9,213 & $10,220 & $8,400 \\ \hline Extraordinary Gains/Losses/Write-offs & $0 & $3,530 & $0 & ($510) & $0 & $0 \\ \hline \multicolumn{7}{|l|}{ Changes In Current Assets And Liabilities } \\ \hline Accounts Payable & ($687) & $1,100 & $1,084 & ($2,360) & $1,528 & $1,620 \\ \hline Inventory & $8,429 & $1,012 & ($4,142) & $12,624 & ($15,306) & ($17,228) \\ \hline Accounts Receivable & ($1,806) & ($615) & ($3,016) & $228 & ($2,637) & ($828) \\ \hline Net Cash From Operations & $6,503 & $9,138 & $6,449 & $12,288 & ($8,220) & ($8,602) \\ \hline \multicolumn{7}{|l|}{ Cash From Investing } \\ \hline Net Plant Improvements & ($6,000) & ($250) & ($39,280) & ($20,670) & ($23,100) & ($12,200) \\ \hline \multicolumn{7}{|l|}{ Cash From Financing } \\ \hline Sales Of Common Stock & $4,000 & $0 & $15,000 & $0 & $0 & $0 \\ \hline Purchase Of Common Stock & $0 & $0 & $0 & $0 & $0 & $0 \\ \hline Cash From Long-Term Debt Issued & $16,700 & $0 & $25,400 & $16,000 & $13,200 & $23,100 \\ \hline Early Retirement Of Long-Term Debt & $0 & $0 & $0 & $0 & $0 & $0 \\ \hline Retirement Of Current Debt & ($4,499) & $0 & $0 & ($3,683) & ($5,500) & $0 \\ \hline Cash From Current Debt Borrowing & $0 & $2,500 & $0 & $0 & $2,500 & $0 \\ \hline Cash From Emergency Loan & $0 & $0 & $0 & $0 & $4,500 & $0 \\ \hline Net Cash From Financing & $16,201 & $2,500 & $40,400 & $12,317 & $14,700 & $23,100 \\ \hline Net Change In Cash & $16,704 & $11,388 & $7,569 & $3,936 & ($16,620) & $2,298 \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Audit Risk Alert Employee Benefit Plans Industry Developments 2019

Authors: AICPA

1st Edition

1948306867, 978-1948306867

More Books

Students also viewed these Accounting questions

Question

5. Have you stressed the topics relevance to your audience?

Answered: 1 week ago