Simulation Report 2

4/14/22, 7:22 PM StratSimManagement @ Interpretive Simulations

https://app5.interpretive.com/ss7s22/index.php?view=print&c=decisions&page=decisions/review&period=4 1/3

StratSimManagement Year 3Industry: ind1 Firm: A

Decisions / Decision Summary

Interior Styling Safety Quality Total Maximum 11 12 11 12 Firm Maximum 5 5 5 6 Cost to Increase by 1 (mill.) $193 $214 $322 $281 $1,010

Est. cost savings of increase (mill.) $12 $6 $29 $9 $57

Increase Attribute: No No Yes Yes Curr. Expenditure (mill.) $0 $0 $322 $281 $603

Technology

Dev. Center Project Class Size HP Interior Styling Safety Quality

Base Cost*

Current Expense

(mill.) Maximum: 5 5 5 6

1 Awesome Minor Upgrade

Launching Now Utility 40+0

220 +0

1 +0

1 +1

1 +1

1 +1

$14,408 $14,716 $192

2 no project

Construct a new center for $659 Million

Total Expense: $192

* Base cost only; use the Pro-Forma for a projection of the unit cost when you launch the upgrade.

Product Development / Projects

No concepts were created in this year

Product Development / Concepts

Corporate Advertising Millions

 North $30  South $30  East $30  West $30

Social Media $6 Direct Marketing $2 Total $128

Ad Themes

Segment Targets

Marketing / Corporate

 Interior  Styling

✓ Safety  Quality

 Performance

4/14/22, 7:22 PM StratSimManagement @ Interpretive Simulations

https://app5.interpretive.com/ss7s22/index.php?view=print&c=decisions&page=decisions/review&period=4 2/3

✓ Value Seekers (1) ✓ Families (2)

 Singles (3)  High Income (4)

 Enterprisers (5)

Vehicle Class MSRP Dealer

Discount Advertising

(millions) Advertising

Theme Promotion

(millions)

Sales Forecast

(000's)

Remove From

Market Alec E $15,351 9.0% $40 Styling $20 672 No Alfa F $24,084 11.0% $80 Interior $40 366 No Awesome U $21,149 14.0% $60 Quality $30 307 No Totals $180   $90 1,345

Marketing / Products

Total North South East West Full Coverage 800 200 250 150 200 Established 515 150 120 125 120 Sched. Change 0 0 0 0 0 Coverage 64.4% 75.0% 48.0% 83.3% 60.0%

Dealer Inc./Dec. (0% limit: ±0) 3 0 -22 25 0

Coverage with Current Decisions 64.8% 75.0% 39.2% 100.0% 60.0%

Training and Support (mill.) $30 $9 $7 $7 $7  Per Dealer $58,252

Note: The estimated cost of opening or closing a dealership is $2 million. Average overhead per dealer is estimated at $308 thousand.

Distribution

Prev. Sales

(000's)

Current Inventory

(000's)

Scheduled Production

(000's) Flex

Retooling Costs Mill. $

Alec 672 0 672 Yes $94 Alfa 366 97 400 Yes $0 Awesome 307 *94 335 Yes $109 Total 1,345 192 1,407 $203

Capacity (000's) 1,200 Scheduled Production 1,407 Over Capacity Charge (mill.) $518

Est. Plant Cost for Add'l 100k Mill. $ $742

Manufacturing

4/14/22, 7:22 PM StratSimManagement @ Interpretive Simulations

https://app5.interpretive.com/ss7s22/index.php?view=print&c=decisions&page=decisions/review&period=4 3/3

Prev. Sales

(000's)

Current Inventory

(000's)

Scheduled Production

(000's) Flex

Retooling Costs Mill. $

Capacity Change (000's) 0

*Vehicle being upgraded: this inventory will be written off. Be sure to produce enough to match forecast.

Est. Plant Cost Mill. $ n/a Est. Plant Sale Price Mill. $ n/a  Book Value Mill. $ n/a Loss on Sale of Plant Mill. $ n/a

Current Cash Balance $10,120M Purchase 1 Year CD @ 3.5% $0M

Finance / Cash

Current Stock Price $45.66 Current Shares Outstanding 365M Current Market Value $16,666M Issue Stock (Negative value is repurchasing.) $0M Dividends Paid $100M

Finance / Stock

Short-Term Debt  Loan Balance @ 9.0% $10,539M  Loan Repayment $0M

Long-Term Debt  Current Bond Rating CCC  Issue Bonds @ 7.0% $0M

Total Debt $10,539M

Finance / Debt

Incident Choice Plant Automation Invest in plant automation. (Cost: 10% of cost to build current capacity)

Special Decisions