In 1966, Walter Lewis Brown wrote his master's thesis at the University of Montana, in which he ... Read more
MONABUS
INDUSTRY NUMBER 1 FIRM NUMBER 1 PERIOD 0
INDUSTRY SALES 1,371,729
POTENTIAL FIRM SALES 457,243
ACTUAL FIRM SALES 457,243
ENDING INVENTORY 122,757
INVENTORY UNIT VALUE $ 2.88
CAPACITY NEXT QUARTER 450,000
PRICE $ 6.25
QUALITY $ 3.00
MARKETING $ 230,000
STYLING AND DESIGN $ 165,000
PRODUCTION VOLUME 430,000
INVESTMENT IN PLANT $ 225,000
DEBT PAYMENT $ 0
PROFIT AND LOSS
SALES $ 2,857,770
EXPENSES
MANUFACTURING COSTS $ 1,182,662
ADM. AND SELLING $ 604,311
MARKETING $ 230,000
STYLING AND DESIGN $ 165,000
DEPRECIATION $ 225,000
REDUCTION IN INV. VALUE $ 78,329
INV. CARRYING CHARGE $ 21,177
INTEREST ON DEBT $ 0
TOTAL $ 2,506,479
PROFIT BEFORE TAXES $ 351,291
NET PROFIT $ 175,646
BALANCE SHEET
CASH $ 2,753,975
INVENTORY $ 352,949
NET PLANT $ 9,000,000
DEBT $ 0
OWNER'S EQUITY $ 12,106,924 -
======================================================================================
MONABUS
INDUSTRY NUMBER 1 FIRM NUMBER 2 PERIOD 0
INDUSTRY SALES 1,371,729
POTENTIAL FIRM SALES 457,243
ACTUAL FIRM SALES 457,243
ENDING INVENTORY 122,757
INVENTORY UNIT VALUE $ 2.88
CAPACITY NEXT QUARTER 450,000
PRICE $ 6.25
QUALITY $ 3.00
MARKETING $ 230,000
STYLING AND DESIGN $ 165,000
PRODUCTION VOLUME 430,000
INVESTMENT IN PLANT $ 225,000
DEBT PAYMENT $ 0
PROFIT AND LOSS
SALES $ 2,857,770
EXPENSES
MANUFACTURING COSTS $ 1,182,662
ADM. AND SELLING $ 604,311
MARKETING $ 230,000
STYLING AND DESIGN $ 165,000
DEPRECIATION $ 225,000
REDUCTION IN INV. VALUE $ 78,329
INV. CARRYING CHARGE $ 21,177
INTEREST ON DEBT $ 0
TOTAL $ 2,506,479
PROFIT BEFORE TAXES $ 351,291
NET PROFIT $ 175,646
BALANCE SHEET
CASH $ 2,753,975
INVENTORY $ 352,949
NET PLANT $ 9,000,000
DEBT $ 0
OWNER'S EQUITY $ 12,106,924 -
======================================================================================
MONABUS
INDUSTRY NUMBER 1 FIRM NUMBER 3 PERIOD 0
INDUSTRY SALES 1,371,729
POTENTIAL FIRM SALES 457,243
ACTUAL FIRM SALES 457,243
ENDING INVENTORY 122,757
INVENTORY UNIT VALUE $ 2.88
CAPACITY NEXT QUARTER 450,000
PRICE $ 6.25
QUALITY $ 3.00
MARKETING $ 230,000
STYLING AND DESIGN $ 165,000
PRODUCTION VOLUME 430,000
INVESTMENT IN PLANT $ 225,000
DEBT PAYMENT $ 0
PROFIT AND LOSS
SALES $ 2,857,770
EXPENSES
MANUFACTURING COSTS $ 1,182,662
ADM. AND SELLING $ 604,311
MARKETING $ 230,000
STYLING AND DESIGN $ 165,000
DEPRECIATION $ 225,000
REDUCTION IN INV. VALUE $ 78,329
INV. CARRYING CHARGE $ 21,177
INTEREST ON DEBT $ 0
TOTAL $ 2,506,479
PROFIT BEFORE TAXES $ 351,291
NET PROFIT $ 175,646
BALANCE SHEET
CASH $ 2,753,975
INVENTORY $ 352,949
NET PLANT $ 9,000,000
DEBT $ 0
OWNER'S EQUITY $ 12,106,924 -
======================================================================================
MONABUS ECONOMIC INDEX CARD FORM
MONABUS DECISION CARD FORM
Industry 1, Firm 1, Quarter 1
Price | |
Quality | |
Marketing | |
Styling and Design | |
Production Volume | |
Investment in Plant | |
Debt Payment |
MONABUS DECISION CARD FORM
Industry 1, Firm 2, Quarter 1
Price | |
Quality | |
Marketing | |
Styling and Design | |
Production Volume | |
Investment in Plant | |
Debt Payment |
MONABUS DECISION CARD FORM
Industry 1, Firm 3, Quarter 1
Price | |
Quality | |
Marketing | |
Styling and Design | |
Production Volume | |
Investment in Plant | |
Debt Payment |
the simulation for the next period. You find the results in the printout above.