Question

In: Statistics and Probability

1. Simulation. You are projecting sales for the next year by running simulations of different scenarios....

1. Simulation. You are projecting sales for the next year by running simulations of different scenarios. You need to use Excel to complete this portion of the assignment, though you need not turn in your spreadsheet.

(a) The quantity demanded for your company’s products next year can be 100,000, 200,000, or 300,000 with equal probability. Describe your strategy to simulate such scenarios, and write down the Excel functions you would use.

(b) The potential price of your company’s product next year is normally distributed with a mean of $7 and a standard deviation of $2. Describe your strategy to simulate such scenarios, and write down the Excel functions you would use.

(c) The unit cost of your company’s product may be either $3 or $5 with equal probability. Describe your strategy to simulate such scenarios, and write down the Excel functions you would use.

(d) Using 10000 iterations, simulate the average profit you expect your company to make next year.

(e) According to your simulation results, what is the probability that your company will be unprofitable next year?

Solutions

Expert Solution

(a) The quantity demanded for your company’s products next year can be 100,000, 200,000, or 300,000 with equal probability

That means the probability of demand

We create the following cumulative probability and the interval of random numbers

Random number interval
Demand Probability Cumulative Probability From to
100,000 0.3333 0.3333 0 0.3333
200,000 0.3333 0.6667 0.3333 0.6667
300,000 0.3333 1.0000 0.6667 1.0000

We use the following strategy to simulate demand

  • generate a random number from uniform distribution in the interval 0,1
  • Check the random number interval in which this number lies and pick the corresponding demand
    • For example if the random number generated is 0.55, it lies in the interval 0.3333 to 0.6667 and hence the simulated demand is 200,000

Excel functions

  • Use =RAND() to generate from uniform (0,1)
  • Then use =VLOOKUP() to lookup the value of demand from the table above

b) The potential price of your company’s product next year is normally distributed with a mean of $7 and a standard deviation of $2.

We will use inverse CDF method to generate the price

The following are the steps

  • Generate a random number u from uniform distribution in the interval (0,1)
  • Then is a drawn from normal distribution where is the  inverse CDF of normal distribution  with mean of $7 and a standard deviation of $2.

Excel functions

  • We will use =NORM.INV(RAND(),7,2) to simulate prices

(c) The unit cost of your company’s product may be either $3 or $5 with equal probability.

that means P(3) = P(5) = 0.5

Strategy to simulate

  • Generate a random number u from uniform distribution in the interval (0,1)
  • If the random number generated is less than 0.5 then the unit cost is $3, else the unit cost is $5

Excel function

  • We will use =IF(RAND()<0.5,3,5) to simulate the unit cost

Finally profit = Demand*(Price-Unit cost) assuming that you can produce all that is demanded

d) Create the following sheet

now replicate this into 10,000 rows

Paste the demand,price, unit costs as values to avoid the changes

Get this sheet

Get the average profit using

Get this

ans: The average profit that we expect for the company next year is $606,139.96

e) the probability that your company will be unprofitable next year is

The following does this

get this

The probability that your company will be unprofitable next year is 0.0861


Related Solutions

Answer the following after setting the assortative mating setting to 1 and running the simulation for...
Answer the following after setting the assortative mating setting to 1 and running the simulation for greater than 100 generations.   After greater than 100 generations what is the new allele frequencies?   Did the assortative mating favor either allele? . Which other population parameter was affected by the change in assortative mating?   Which mechanism of evolution was illustrated by the change in assortative mating? Answer the following after changing the Genotype Relative Fitness for white koi to 0.5. Continue the simulation...
You are evaluating a new product. In year 3 of your analysis, you are projecting pro...
You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $5.8 million and cost of goods sold of $3.48. You will be depreciating a $1 million machine for 5 years using straight-line depreciation. Your tax rate is 38%. Finally, you expect working capital to increase from $190,000 in year 2 to $300,000 in year 3. What are your pro forma earnings for year 3? What are your pro forma free cash...
In this assignment, you will be given several different scenarios. You will need to type on...
In this assignment, you will be given several different scenarios. You will need to type on a separate sheet of paper which plan type you think would be best for each situation and why you have chosen that plan type. Each scenario will be worth 1 point. There are nine scenarios, so you will receive 1 extra point for turning the assignment in on time. Each scenario will have only one correct answer and you may not use the same...
The table contains the Sales estimates for the next year. The Purchases are 64% of Sales....
The table contains the Sales estimates for the next year. The Purchases are 64% of Sales. Purchases are paid in the following month. The administrative expenses of $10,196 are paid each month Tax expenses of $39,003 are paid in March, June, September, and December each year. Rent expenses of $79,725 are paid in June and December. What is the cash outflow for March? Jan- 59,595 Feb- 60,120 Mar- 20,032 Apr-68,137 May- 59,595 Jun- 60,120 Jul- 68,137 Aug-20,032 Sep-59,595 Oct-20,032 Nov-60,120...
The table contains the Sales estimates for the next year. The Purchases are 22% of Sales....
The table contains the Sales estimates for the next year. The Purchases are 22% of Sales. Purchases are paid in the following month. The administrative expenses of $5,777 are paid each month Tax expenses of $70,307 are paid in March, June, September, and December each year. Rent expenses of $20,971 are paid in June and December. What is the cash outflow for December? Enter your answer rounded off to two decimal points. Do not enter $ or comma in the...
There are three different potential states of the economy next year. The chart below shows you...
There are three different potential states of the economy next year. The chart below shows you the returns for stocks Green and Wave under each potential economic situation, along with the probability of each situation occurring (note that the probabilities are not all the same). These are the only two stocks in the economy. Economic State Probability Green Wave Boom 0.1 13% 7% Average 0.7 3% 6% Bust 0.2 -6% -3% Green and Wave can be combined on a 50/50...
1. Interference is present in a signal cable of a temperature sensor which is running next...
1. Interference is present in a signal cable of a temperature sensor which is running next to a power cable in the tray. Describe the different type of noise coupling paths possible and how you can solve or minimize the coupling.
Johnson, Inc. projects sales for next year will be 55,000 units if the sales price is...
Johnson, Inc. projects sales for next year will be 55,000 units if the sales price is $27.50. At this level, unit fixed costs will be $8.30 while total variable costs will be $693,000. The vice president of marketing advises management to reduce sales price to $26.00 and to undertake a national advertising campaign costing $12,000. What is the breakeven point for the company in terms of dollars and units before giving effect to the vice president's plan? What is the...
[Q8-Q10] The following table shows four economic scenarios for next year with their respective probabilities. Also...
[Q8-Q10] The following table shows four economic scenarios for next year with their respective probabilities. Also included in the table are the returns on stock A and returns on the market under the four scenarios. Scenario Probability RA RMarket Boom 0.25 0.45 0.3 Normal 0.50 0.15 0.1 Recession 0.20 -0.075 -0.05 Disaster 0.05 -0.75 -0.5 QUESTION 8 Suppose that stock B has a beta of 3 and a volatility (i.e. return standard deviation) of 0.35. Between stock A and stock...
CCC currently has sales of $24,000,000 and projects sales of $30,000,000 for next year. The firm's...
CCC currently has sales of $24,000,000 and projects sales of $30,000,000 for next year. The firm's current assets equal $6,000,000 while its fixed assets are $7,000,000. The best estimate is that current assets will rise directly with sales while fixed assets will rise by $400,000. The firm presently has $2,400,000 in accounts payable, $1,400,000 in long-term debt, and $9,200,000 in common equity. All current liabilities are expected to change directly with sales. CCC plans to pay $800,000 in dividends next...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT