Preview

Phuket Doll New Heritage Doll Company

Powerful Essays
Open Document
Open Document
1179 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Phuket Doll New Heritage Doll Company
Exhibit 1

Selected Operating Projections for Match My Doll Clothing Line Expansion
2010

Revenue
Revenue
Growth
Production
Costs
Fixed
Production Expense (excl depreciation)
Variable
Production Costs
Depreciation
Total Production Costs
Selling,
General & Administrative
Total
Operating Expenses
Operating
Profit

2011
4,500.00

2012
6,860.00
52.44%

0.00
1,250.00

575.00
2,035.00
152.20
2,762.20
1,155.00

575.00
3,403.80
152.20
4,131.00
1,735.00

1,250.00
-­‐1,250.00

3,917.20
582.80

5,866.00
994.00

3.0%
59.2x
7.7x
30.8x

3.0%
59.2x
8.3x
30.9x

952.20

152.20

2010

2011

2012

800.00
-­‐800.00

135.00
76.05
359.66
127.35
443.37
356.63

205.80
115.94
500.12
189.84
632.02
-­‐188.65

-­‐1,250.00
0.00
-­‐1,250.00

582.80
233.12
349.68
152.20
501.88

994.00
397.60
596.40
152.20
748.60

-­‐1,250.00
-­‐800.00
-­‐1,470.00

501.88
356.63
-­‐952.20

748.60
-­‐188.65
-­‐152.20

Working Capital Assumptions:
Minimum
Cash Balance as % of Sales
Days
Sales Outstanding
Inventory
Turnover (prod. cost/ending inv.)
Days
Payable Outstanding (based on tot. op. exp.)
Capital
Expenditures

Net Working Capital (NWC)
Minimum
Cash Balance
Accounts
Receivables
Inventory
Payables
Total
NWC
Change
in NWC
Operating
Cash Flow (OCF)
EBIT
Tax (40% Corporate Rate)
Earning
After Tax
Depreciation
Total OCF
Free
Cash Flow (FCF)
OCF
Change in NWC
Capital
Expenditure

1,470.00

-­‐1,250.00

Tax Benefit (40% of R&D and Marketing Expenditures from table 2)
Total
FCF
-­‐3,520.00

500.00

406.31

407.75

Terminal Value (TV) at low risk
Cash
Flow After TV at low risk
Net
Cash Flow

-­‐3,520.00

406.31
-­‐3,113.69

407.75
-­‐2,705.94

Terminal Value (TV) at medium risk
Cash
Flow After TV at
Continue Reading
View Writing Issues

You May Also Find These Documents Helpful

  • Good Essays

    Hcs/405 Week 4 Lt Ratios
    • 633 Words
    • 3 Pages

    Hcs/405 Week 4 Lt Ratios

    $3,597 $24,955 $12,706 / $4,195 = 3.03% $627 $3,708 $36,036 $40,371 / $14,609 = 2.67% $54,184/$4195 = 12.92 $373 $3,708 $36,036 / $14,609 = 2.7% Liabilities to Fund Balance Liabilities to Fund Balance Liabilities to Fund Balance Liabilities to Fund Balance $213,450 / $335,035 = 0.64% $462,153 / $126,564 = 3.65% $213,450/$335,035 = 0.637% $462,153/$125,564= 3.68% Operating Margin % Operating Margin %…

    • 633 Words
    • 3 Pages
    Good Essays
    Read More
  • Satisfactory Essays

    Huffman Trucking Income Statement & Vertical Analysis Essay Example
    • 832 Words
    • 4 Pages

    Huffman Trucking Income Statement & Vertical Analysis Essay Example

    Operating Taxes & Licenses | 18,613 | 17,989 | 624 | 4% | Insurance & Claims | 13,526 | 13,006 | 520 | 4% | Provision for Depreciation | 2,726 | 2,738 | (12) | (.4%) | Total Operating Expenses | 848,242 | 775,535 | 72,707 | 9% | | Operating Income from Continuing Operations | 31,702 | 31,753 | (51) | (.2%) | | | | | | Interest Expense | 790 | 901 | (111) | (12%) | Tax Expense | 11,701 | 12,050 | (349) | (3%) |…

    • 832 Words
    • 4 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Kate excel
    • 122 Words
    • 7 Pages

    Kate excel

    Payable c Rent Expense 75 8400 Cash d Credit Equiptment 8400 7000 Cash Depreciation Expense 7000 117 Accumulating Depreciation 117 ASSET ACOUNTS CASH 30.000 15.000 8.400 7.000 Other Assets 7.000 LIABILITY ACCOUNTS NOTES PAYABLE 15.000 75 EQUITY ACCOUNTS - PAID-IN CAPITAL COMMON STOCK 30.000 EQUITY ACCOUNTS - RETAINED EARNINGS OCI ACCOUNTS INCOME ACCOUNTS SALES REVENUE…

    • 122 Words
    • 7 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Candy Chang International Pageants
    • 230 Words
    • 1 Page

    Candy Chang International Pageants

    Candy Chang, an actress and competitor in international pageants, gave a talk on how she helped others realize their dreams. When people hear about the topic of death, they become uncomfortable and fearful. Most are afraid of death because of the possible pain; but what about the pain of not achieving your dreams? Chang speaks of a project that she intended simply for a neighborhood nearby in New Orleans that ended up all over the world. She turned a run-down building into a chalkboard. This chalkboard had the bold letters “before I die I want to . . .” written across the top and backed up with empty lines, waiting to be filled. The huge chalkboard filled up in one day, and people continued to fill out the prompt for as long as there was any…

    • 230 Words
    • 1 Page
    Satisfactory Essays
    Read More
  • Good Essays

    Barbie Museum Research Paper
    • 590 Words
    • 3 Pages

    Barbie Museum Research Paper

    Take a stroll through the Brandenburg Gate; to the banks of the River Spree and you will be spell bounded to see so many classical sculpture and masterworks at one single place, a rare sight! There stands one of the world’s most intriguing and fascinating cultural treasures, the Berlin’s Museum Island.…

    • 590 Words
    • 3 Pages
    Good Essays
    Read More
  • Satisfactory Essays

    South Dakota Microbrewery
    • 704 Words
    • 3 Pages

    South Dakota Microbrewery

    QUESTION 1 Plant-wide allocation based Predetermined overhead rate =$116750/7500 DL hours = $15.57 per direct labor-hours Overhead cost Direct cost Total cost Cost per batch Cost per bottle Ale $15.57*18=$280.26 $62.60 $108 $450.86 $1.8 $0.85 Bock $15.57*12=$186.84 $88.95 $72 $347.79 $2.9 $0.91 Stout $15.57*13=$202.41 $89.55 $78 $369.96 $3.08 $0.86 Activity-based cost system Cost Allocation rate Buffalo Ale Bismark Bock Four Heads Stout M&S $30,000 $10.31 $30.93 $144.34 $41.24 M&C $8,000 $2.75 $8.25 $38.50 $11.00 C&S $7,500 $1.00 $18.00 $12.00 $13.00 ED $5,500 $0.07 $7.70 $22.05 $9.45 QC $10,500 $2.16 $10.80 $47.52 $17.28 B&L $21,000 $0.09 $47.52 $34.56 $38.88 Storage $3,000 $0.01 $5.28 $3.84 $4.32 Shipping $31,250 $8.36 $16.72 $150.48 $75.24 Total OH cost $145.20 $453.29 $210.41 Total direct cost $62.60 $88.95 $89.55 Direct labor $108.00 $72.00 $78.00 Total direct cost per batch $315.80 $614.24 $377.96 Cost per bottle $0.60 $1.60 $0.87 Question 2 Plant-wide allocation based ABC Buffalo Ale Bismarck Bock Four heads Stout…

    • 704 Words
    • 3 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Ella Smith: Alabama Indestructable Doll
    • 174 Words
    • 1 Page

    Ella Smith: Alabama Indestructable Doll

    Ella Smith (1868-1932) was a toy manufacturer and artist who invented the Alabama Indestructable Doll, or “Ella Smith Doll.” Sturdier than the common porcelain-headed dolls of the time, her creation became widely popular and won a blue ribbon at the 1904 World’s Fair. The Ella Smith Doll Company, based in Roanoke, Randolph County, also was reputed to be the first doll maker in the South to create African American dolls. Unusual for a woman at the time, she held 11 patents by the time of her death. Smith was an interesting character in the Roanoke community: she typically wore a long black dress with matching cloak and often walked around with her hymn-singing parrot on her shoulder. In her backyard she had a pigeon house and that is how she…

    • 174 Words
    • 1 Page
    Satisfactory Essays
    Read More
  • Good Essays

    Goo Doll Research Paper
    • 909 Words
    • 4 Pages

    Goo Doll Research Paper

    The Goo Goo Dolls would have to be one of today’s greatest alternative rock bands. They are known best for their hit songs, such as Iris, Name, Slide, and Here is Gone. However, the Goo Goo Dolls do not stop there; they have recently written and recorded the song Before It’s To Late for the soundtrack of Transformers. This song is also the theme song for the main characters in the movie, Sam and Mikaela. The soundtrack for Transformers came out on July 3, 2007; which included performers such as The Used, Smashing Pumpkins, and Linkin Park. The soundtrack produced by Dairmuid Qunn and Jeff Aldrich under Warners Brothers Records, debuted at number 21 on the U.S Billboard 200, selling about 32,000 copies within its first week.…

    • 909 Words
    • 4 Pages
    Good Essays
    Read More
  • Good Essays

    History of the Barbie Doll
    • 544 Words
    • 2 Pages

    History of the Barbie Doll

    George Washington became the first president under the new Constitution on April 30, 1789. Washington gave a speech that day revolutionizing the generation’s principle of tremendous historical importance. Although political harmony was a sought out goal at this time, the 1790’s became known as an “age of passion” because of each party’s uncertainty of the others faithfulness to this new founding nation and with the voice of the people taking it upon themselves to ensure the “survival of American freedom” there would bound to be revolutionizing turn in society.…

    • 544 Words
    • 2 Pages
    Good Essays
    Read More
  • Good Essays

    Miracle Move Baby Doll Research Paper
    • 271 Words
    • 2 Pages

    Miracle Move Baby Doll Research Paper

    While Mattel's Miracle Moves Baby Doll was an expensive toy, it was an enjoyable realistic toy that provided children a chance to use their imagination as well as keep the child entertained. As the daughter of a single mother who worked full time this toy allowed me to keep myself entertained in many ways; therefore, my mother could continue working. Though in order to assess how well this toy allows a child to submerge themselves in a world of their own imagination and entertainment one should take into consideration some of the many the actions of this toy. Unlike many baby dolls of the early 2000's the Miracle Moves Baby Doll had soft silicone skin rather than a hard plastic body; furthermore, it had the ability to blink, coo, giggle, suck…

    • 271 Words
    • 2 Pages
    Good Essays
    Read More
  • Good Essays

    A Doll House
    • 817 Words
    • 4 Pages

    A Doll House

    In the play A Doll House written by Henrick Isben several social issues were revealed. Considering the time period, women had little to no rights at all. They were basically expected to have no voice, and to just keep a happy home. The main social issues that are portrayed in the play mostly stem from a high level of disrespect for women that are presented in several different ways.…

    • 817 Words
    • 4 Pages
    Good Essays
    Read More
  • Powerful Essays

    An analysis of Barbie dolls
    • 1959 Words
    • 8 Pages

    An analysis of Barbie dolls

    Barbie dolls were born in the Wisconsin state of American 50 years ago. They are no longer simple dolls, but a symbol of American women, American culture and an ideal embodiment of global female. The following essay will firstly discuss Barbie dolls’ historical and cultural background of the era when they appeared. This part includes three aspects, which are the consumer society of America at that time, the prevailing of hedonism in the consumer society and the enhancement of self-awareness among Americans. Then the essay will illustrate the marketing strategy of Barbie dolls which is emphasized on the fashion. The illustration comprises the explanation of the relationship between consumption and fashion, the description of the figure of Barbie and the fashion culture in Barbie’s world. Finally, on the basis of the discussing above, three arguments about Barbie dolls will be presented. Three main arguments, which are Barbie dolls had made an important contribution to the awakening of female consciousness to a certain extent, too perfect and unrealistic figure of Barbie has no benefit for the growth of children and teenagers, and Barbie is essentially the perfect female body in the dreams of men under the patriarchal society.…

    • 1959 Words
    • 8 Pages
    Powerful Essays
    Read More
  • Good Essays

    A Doll House
    • 973 Words
    • 4 Pages

    A Doll House

    The feminist movement started in the nineteenth century and still present and widely discussed to this day. With so many existing publications that touch this difficult topic. We don't know what books or stories first discussed the role of the woman and hinted at feminism. Based on the story "The Yellow Wallpaper" by Charlotte Perkins Gilman and the drama "A doll house" by Henrik Ibsen, there is a theme of burdened womanhood and toxic marriages.…

    • 973 Words
    • 4 Pages
    Good Essays
    Read More
  • Good Essays

    History of Barbie Dolls
    • 405 Words
    • 3 Pages

    History of Barbie Dolls

    The History of By Rhyan Beaman Significance in The Sweet Hereafter In this novel by Russell Banks, a girl named Nichole Burnell is crippled and spends the last summer of her “childhood” playing with Barbie dolls with her little sister, Jennie. I think little girls playing with Barbie dolls are trying to grow up, because Barbie is a young adult and has a fully developed body, wears makeup, and drives. She also engages in many different careers, making her a role model to young girls. I think Nichole playing with Barbie dolls symbolizes her growing up, as ironic as that is.…

    • 405 Words
    • 3 Pages
    Good Essays
    Read More
  • Good Essays

    New Heritage Doll Company
    • 503 Words
    • 3 Pages

    New Heritage Doll Company

    Where do you work and what kind of impact does your job or business has on you? For me, I previously owned a pawn shop in Albany. In this frenzied business there is someone always trying to sell you something. You have to work quickly and efficiently, because the environment is very fast paced. You need a few employees to maintain the flow of traffic coming into your business. You have to log down every transaction with each customer you do business with, This in itself takes up a big part of the day. I employed someone just to fill out the paperwork that goes to the police department twice a week.…

    • 503 Words
    • 3 Pages
    Good Essays
    Read More

Related Topics