. Business Simulation for Colleges | ZoomSim
zoomsim college business simulation game logo


-practice-company


Economy Class Auto Y-1



Development Decisions
Customer Expectation Range
Importance Factor
Y-1 Decisions
Fuel Economy:
26 to 30 mpg
25 %
Engine Power:
75 to 100 hp
5 %
Safety Features:
30 to 40 types
15 %
Luxury Features:
10 to 20 types
5 %
Reliability:
20 to 30 months
10 %
Labor Cost:
Material Cost:
Operational Cost Reduction:
Total Direct Costs:
Sales Price:
$15,000 to $20,000
25 %
Gross Profit %:
Sales Forecast:
Last Year's Sales:



Sedan Class Auto Y-1



Development Decisions
Customer Expectation Range
Importance Factor
Y-1 Decisions
Fuel Economy:
15 to 23 mpg
15 %
Engine Power:
100 to 150 hp
10 %
Safety Features:
30 to 50 types
25 %
Luxury Features:
30 to 50 types
5 %
Reliability:
25 to 35 months
10 %
Labor Cost:
Material Cost:
Operational Cost Reduction:
Total Direct Costs:
Sales Price:
$20,000 to $25,000
15 %
Gross Profit %:
Sales Forecast:
Last Year's Sales:





Truck Class Auto Y-1



Development Decisions
Customer Expectation Range
Importance Factor
Y-1 Decisions
Fuel Economy:
15 to 20 mpg
10 %
Engine Power:
200 to 225 hp
25 %
Safety Features:
18 to 25 types
10 %
Luxury Features:
20 to 30 types
5 %
Reliability:
20 to 40 months
15 %
Labor Cost:
Material Cost:
Operational Cost Reduction:
Total Direct Costs:
Sales Price:
$26,000 to $39,000
10 %
Gross Profit %:
Sales Forecast:
Last Year's Sales:





Luxury Class Auto Y-1



Development Decisions
Customer Expectation Range
Importance Factor
Y-1 Decisions
Fuel Economy:
16 to 25 mpg
10 %
Engine Power:
150 to 175 hp
15 %
Safety Features:
20 to 40 types
10 %
Luxury Features:
80 to 100 types
25 %
Reliability:
30 to 50 months
15 %
Labor Cost:
Material Cost:
Operational Cost Reduction:
Total Direct Costs:
Sales Price:
$33,000 to $45,000
5 %
Gross Profit %:
Sales Forecast:
Last Year's Sales:



-practice-company


Economy Class Auto Y-1



Age Target:

Income Target:

Advertising Investments

The advertising industry report for the economy class this year indicates a customer expectation range of $500,000 to $1,000,000 with an importance factor of 15 %.

Y-1 Investments

Newspapers:

Internet:

Direct Mail:

Television:

Radio:

Total:





Sedan Class Auto Y-1



Age Target:

Income Target:

Advertising Investments

The advertising industry report for the sedan class this year indicates a customer expectation range of $1,000,000 to $1,500,000 with an importance factor of 20 %.

Y-1 Investments

Newspapers:

Internet:

Direct Mail:

Television:

Radio:

Total:





Truck Class Auto Y-1



Age Target:

Income Target:

Advertising Investments

The advertising industry report for the truck class this year indicates a customer expectation range of $1,200,000 to $1,500,000 with an importance factor of 25 %.

Y-1 Investments

Newspapers:

Internet:

Direct Mail:

Television:

Radio:

Total:





Luxury Class Auto Y-1



Age Target:

Income Target:

Advertising Investments

The advertising industry report for the luxury class this year indicates a customer expectation range of $1,500,000 to $2,000,000 with an importance factor of 20 %.

Y-1 Investments

Newspapers:

Internet:

Direct Mail:

Television:

Radio:

Total:






-practice-company


Economy Class Auto Y-1



Current Production Plants:

Current Unit Capacity:


Additional Investment

New Production Plants:

Additional Unit Capacity:

Total Unit Capacity:

Additional Cost:


Sales Forecast

Sales Forecast:

Current Inventory:

Production:

Excess/Shortage:


Operational Investments

Electric/Hybrid Technology:

Production Robotics:

Equipment Enhancements:

Efficiency Software Investments:

Additional Investment:

Total Investment:


Operational Investments Bonuses

Electric/Hybrid Technology: Reduces the cost of increasing fuel economy by 300 per car/per level.
Production Robotics: Reduces labor costs by 300 per car/per level.
Equipment Enhancements: Reduces material costs by 150 and labor cost by 150 per car/level.
Efficiency Software Investments: Reduces material costs by 150 and labor cost by 150 per car/level.


Sedan Class Auto Y-1



Current Production Plants:

Current Unit Capacity:


Additional Investment
New Production Plants:

Additional Unit Capacity:

Total Unit Capacity:

Additional Cost:


Sales Forecast
Sales Forecast:

Current Inventory:

Production:

Excess/Shortage:


Operational Investments
Electric/Hybrid Technology:

Production Robotics:

Equipment Enhancements:

Efficiency Software Investments:

Additional Investment:

Total Investment:


Operational Investments Bonuses

Electric/Hybrid Technology: Reduces the cost of increasing fuel economy by 300 per car/per level.
Production Robotics: Reduces labor costs by 300 per car/per level.
Equipment Enhancements: Reduces material costs by 150 and labor cost by 150 per car/level.
Efficiency Software Investments: Reduces material costs by 150 and labor cost by 150 per car/level.


Truck Class Auto Y-1



Current Production Plants:

Current Unit Capacity:


Additional Investment
New Production Plants:

Additional Unit Capacity:

Total Unit Capacity:

Additional Cost:


Sales Forecast
Sales Forecast:

Current Inventory:

Production:

Excess/Shortage:


Operational Investments
Electric/Hybrid Technology:

Production Robotics:

Equipment Enhancements:

Efficiency Software Investments:

Additional Investment:

Total Investment:


Operational Investments Bonuses

Electric/Hybrid Technology: Reduces the cost of increasing fuel economy by 300 per car/per level.
Production Robotics: Reduces labor costs by 300 per car/per level.
Equipment Enhancements: Reduces material costs by 150 and labor cost by 150 per car/level.
Efficiency Software Investments: Reduces material costs by 150 and labor cost by 150 per car/level.


Luxury Class Auto Y-1



Current Production Plants:

Current Unit Capacity:


Additional Investment
New Production Plants:

Additional Unit Capacity:

Total Unit Capacity:

Additional Cost:


Sales Forecast
Sales Forecast:

Current Inventory:

Production:

Excess/Shortage:


Operational Investments
Electric/Hybrid Technology:

Production Robotics:

Equipment Enhancements:

Efficiency Software Investments:

Additional Investment:

Total Investment:


Operational Investments Bonuses

Electric/Hybrid Technology: Reduces the cost of increasing fuel economy by 300 per car/per level.
Production Robotics: Reduces labor costs by 300 per car/per level.
Equipment Enhancements: Reduces material costs by 150 and labor cost by 150 per car/level.
Efficiency Software Investments: Reduces material costs by 150 and labor cost by 150 per car/level.



-practice-company


Finance Department Y-1



Capital Structure
Last Year
Additional Funds
Retire Funds
Next Year

Long Term Debt

Interest Charge



Short Term Debt

Interest Charge



Stock Equity

Outstanding Shares

Stock Price

EPS

Total



Financial Statements Y-1



Income Statement
Last Year
Next Year Pro Forma

Sales

Cost of Goods Sold

Gross Profit

Advertising Costs

General and Administration

Fixed Costs

Depreciation Expense

Total Operating Expenses

Operating Profits EBIT

Less: Interest Expenses

Net Profits Before Tax

Less: Taxes 30%

Net Profits



Balance Sheet Y-1



Income Statement
Last Year
Next Year Pro Forma

Assets

Cash

Accounts Receivable

Inventory

Total Current Assets

Fixed Assets

Accumulated Depreciation

Total Fixed Assets

Total Assets


Liabilities

Accounts Payable

Short Term Debt

Total Current Liabilities

Long Term Debt

Total Liabilities


Stockholder Equity

Common Stock Equity

Retained Earnings

Total Stockholders Equity

Total Liabilities and Equity



Additional Funds Needed

Additional Funds Issued/Retired

Cash Surplus/Deficit