Professional Documents
Culture Documents
Business Simulation - Forecast Model - 2021 - 22
Business Simulation - Forecast Model - 2021 - 22
Model 1 Model 2
Workforce [Wk] 1000 1100
Automation investment and allocation % %
Units of Automation [A] 0 0
Effective workforce [We = Wk + (10 * A)] 1000 1100
Productivity cars/worker/year [Pr] 44 42
Potential Production (no O/T) [Pp = We * Pr] 44000 46200
Target Production [N = Pp????] 37400 39270
76670 0.85 Ensure there is a "buffer" between potential and target production, you can work at 85% capaci
55,650,000.00
small - 5, medium -
25, 27 1, 25, 27
1,059,954,568.94
1,424,940,000.00
Income
Sales Income £m
Cost of Sales (see below)
Gross Profit £m
Overheads
Fixed Overheads (See manual)
Promotion
Research & Development
Training Costs
Total Overheads
Operating Profit £m
Pre-tax profit £m
Post-tax profit £m
Note: there may be other costs that are not listed here, think about stock upkeep (if applicable) and warranty costs for example.
Costs
£m
£m
£m
£m
£m
£m
1100
£m
£m
£m
£m
£m
£m
£m
£m
Sales Income
Total Overheads
Factory Cost
Automation Expenditure
Tax Payment
Net Interest Payment
Net Debt
Overdraft + outstanding loan at the start of this round + loan requested in this round
Note: there may be other costs that are not listed here.
Cash In Cash Out
£m This will be £500m in year 1, the initial bank balance.
£m In the cash flow, sales income and costs (see the two immediately be
£m
£m
£m
£m This will be £670m for the factory in year 1.
£m
£m
£m
£m
£m
£m
£m
ee the two immediately below) will be 11/12 of sales revenue and cost of sales, given the 30 credit and debit days, i.e. 1 month in arrears.
t days, i.e. 1 month in arrears.