Perform a monte carlo simulation

Assignment Help Operation Management
Reference no: EM131427969

Introduction:

You have recently been hired as a Financial Analyst in the Finance Department of Zeta Auto Corporation which is seeking to expand production. The CFO asks you to help decide whether the firm should set up a new plant to manufacture the roadster model, the Zeta Spenza.

Deliverable:

Write a report providing the CFO with your recommendation whether Zeta should set up the plant to produce the Spenza's and support your recommendation by in-depth analysis in Excel. In your report, explain the results of each portion of your analysis (represented by the tabs on the Excel template). Submit all the completed Excel worksheets with the completed responses to the questions posed to support your report and recommendation. Provide a one-page Executive Summary summarizing the results of your analysis and recommendation.

Steps to Completion:

Capital Investment Data

To assess the suitability of the project you begin by listing the various cash flows. A consultant has been paid $50,000 to do a market survey. She reports back that Zeta can sell 7,000Spenza's for $80,000 each in years 1 and 2, and 4,000Spenza'sfor $80,000 each in years 3 and 4. The consultant also estimates that the increased sales of the Spenza will cannibalize the sale of an existing model, the Zeta Monza, resulting in 1,000 fewer units of the Monza sold in each of the 4 years. Monza's are priced at $65,000.

After 4 years it is expected the Spenza will be phased out, and the plant will be put to other uses generating $15 M annually.However, this decision can be reevaluated at the end of year 3, based on new information which will become at that time. Your consultant has prepared her estimates of what this new information might be. These estimates are given in the attached Excel spreadsheet.

The cost of setting up the plant is to be $250 M with annual manufacturing capacity of 10,000 cars. In addition, at the beginning of each year the plant will require the Net Working Capital outlay equal to 4.75% of direct manufacturing costs (excluding labor and overheads) in the coming year.The NWC outlay will be recovered after 4 years.

The CFO provided you with historical information about Monza's cost structure (Excel sheet attached) and noticed that Spenza will have the following differences:

- Spenza's body will be made from reinforced carbon, which makes the car lighter, thus significantly improving mileage range per battery charge. 80% of the carbon cost is the cost of energy and the estimated carbon cost body per car of $14,000 is based on electricity cost of 7 cents /per kWh, which is the current cost of electricity in Michigan, where the plant will be located. This cost is 70% of the average nationwide retail electricity price. EIA electricity cost projections are provided in the Excel sheet.

- Battery Pack cost for Spenzais $15,000 per car.

- Cost of materials for engine and other parts will be identical to Monza's.

- Labor cost of $4,000 per car is based on annual production of 10,000Spenza's. Labor is unionized; number of workers and wages do not depend on the number of units produced.

- Overheadsat the new plant will be identical to total overheads at the existing Monza plant.

IRS allows you to straight line depreciate the cost of the plant over 4 years for tax purposes (equal depreciation in all years and not an accelerated schedule of depreciation). You have a choice to use 3 year MACRS depreciation schedule (see the Excel sheet attached)
If you recommend setting up the plant, you should also consider that the plant will require land which the firm can put to other uses. These alternative uses will earn the firm $15 M annually.
Modeling Financial Metrics and Cash Flows

Depreciation

You have to decide whether Zeta should set up the plant to produce the Spenza's by answering the following series of questions. After having enumerated the various cash flows you are now ready to analyze the project using capital budgeting techniques and project analysis methods.

- What will be the depreciation for tax purposes from the investment in the Spenza plant using the straight line method? What will be the depreciation using MACRS? Which schedule would you recommend to use?
EBIT

- What will be the costs and revenues for the first four years? What will be the incremental EBIT (Earnings before Interest and Taxes) each year?

Interest and Taxes

You now have to need to determine interest costs and taxes. Assume that thecost of setting up the plant will be 50% financed by debt with an interest rate of 7%.

At this point you are getting closer to the cash flows the project will produce, and need to determine the tax rate. You research tax rates and determine that the appropriate tax rate is 40%.

- What incremental taxes Zeta will pay if the Spenza plant is set up?
Net Income

- What will be the incremental Net Income for Zeta from the project each year?

Incremental OCF
Now you can calculate the net increase in cash flows from the project.

- What will be the incremental OCF (Operating Cash Flow) each year?

Free Cash Flow

The next step will be calculating FCF taking into account OCF and other incremental cash flows, including opportunity costs!At this point we are still assuming that the project will last only for four years.

- What will be the FCF (Free Cash Flow) each year?

WACC and CAPM

The next step will be estimating WACC. Using Yahoo Finance! or other financial sources available on the course website find auto-making industry's beta, market risk premium and the risk free rate.

- Estimate the WACC using the earlier assumption about the project's financing and the CAPM equation for the cost of equity.
Decision Criteria - NPV and IRR
Now you are ready to calculate the first criterion that is used to assess projects.

- What will be the Net Present Value of the project?
You should also calculate another widely used criterion.

- What will be the IRR of the project?

Analyzing Risk using Scenario Analysis

You consider the electricity cost as one of the major factors affecting your variable costs and would like to perform some additional analysis to check the project's sensitivity to electricity costs. As was mentioned EIA has several electricity cost projections (Excel sheet, tab Energy Prices Forecast). First you decide to see how your recommendations might change under different cost scenarios.

- Perform scenario analysis on the electricity cost and present the summary of results.

Break-even Analysis
Next, you would like to find the maximum electricity cost in year 1 at which the project would still be advisable. For simplicity assume 0.5% annual growth of electricity costs.

- Find the break-even value for the electricity cost in year 1.

Monte Carlo Simulation

Finally, you would like to perform a Monte Carlo simulation. Possible distribution assumptions are provided in Excel Spreadsheet tab "Crystal Ball Simulation," but you are welcome to make (and explicitly state) your own and use Random Numbers generator in Data Analysis Pack.

- Based on your analysis, what is the probability that the project will be profitable?
[Crystal Ball] You also want to estimate the sensitivity of your project to different factors.

- Using Crystal Ball, please create a Tornado Diagram and discuss its results.

Verified Expert

This assignment is about the case study of Zeta Auto Corporation based on the concepts of Finance Mangement. In this case study. the Zeta Auto Corporation is seeking to expand the production. We have to analyze and evaluate the Modelling Financial Metrics and Cash Flow, EBIT, Net Income, WACC and CAPM, NPV and IRR, and Monte- Carlo simulation.

Reference no: EM131427969

Questions Cloud

Discuss big data and the components of business intelligence : Research, analyze, and discuss big data and the components of business intelligence (BI). Is BI legal? What are the advantages of BI? What are some of the risk factors and things that can go wrong with BI? What safeguards would you put in place?
Benefits and challenges are limited of virtual employee work : Give us some examples of benefits and challenges of virtual employee work and how all of the benefits and challenges are limited of virtual employee work?
What are the value conflicts and assumptions : Critical Question "What are the value conflicts and assumptions? Identify the value conflicts that could lead to agreement or disagreement with the following points of view, then identify the value priorities assumed by the writer.
What kinds of automated equipment could be used to eliminate : Discussed the point of making an inspection visit to a facility at several different times to get information on when certain pieces of equipment need to be turned on and when they are unneeded. What kinds of automated equipment could be used to elim..
Perform a monte carlo simulation : Perform a Monte Carlo simulation. Possible distribution assumptions are provided in Excel Spreadsheet tab "Crystal Ball Simulation," but you are welcome to make (and explicitly state) your own and use Random Numbers generator in Data Analysis Pack..
Macro cultures and subcultures : Macro cultures,subcultures, and Micro cultures Question: After reading about cultures and subcultures, what is the significance of structual analysis in terms of culture?
Create a diverse workforce if you owned a business : Thinking about affirmative action programs, reverse discrimination, and criteria of comparable worth, how would you create a diverse workforce if you owned a business? Why?
Pros and cons of international strategies : You have decided to go international. Your company makes women's exercise clothing. Take each of the three international strategies and explain the pros and cons of using each for your company. Then select a strategy and explain why it is the best fo..
Find the equilibrium market quantity and price : a) Find the equilibrium market quantity and price. b) Suppose one of the factors that affects demand changes such that market demand is now Q = 500 - 20P.

Reviews

Write a Review

Operation Management Questions & Answers

  Book review - the goal

Operations Management is about a book review. Title of the book is "Goal". This book has been written by Dr. Eliyahu Goldartt. The book has been appreciated by many as one of those books which offers an insight into the operations and strategic capac..

  Operational plan in hospitality enterprise

Operational plan pertaining to a hospitality enterprise is given in detail in the solution. The operational plan is an important plan or preparation which gives guidelines regarding the role and responsibilities of each and every operation at all lev..

  Managing operations and information

Recognise the importance of a strategic approach to the development and deployment of organisational information systems. Demonstrate an understanding of the importance of databases and their integration to the organisation's overall information mana..

  A make-or-buy analysis

An analysis of the holding costs, including the appropriate annual holding cost rate.

  Evolution and contributor of operations management

Briefly explain Evolution and contributor of Operations management.

  Functions and responsibilities of an operations manager

A number of drivers of change have transformed the roles, functions and responsibilities of an operations manager over recent years. These drivers have not only been based on technological innovations but also on the need for organisations to develop..

  Compute the optimal order quantity

Compute the Optimal Order quantity of DVD players. Determine the appropriate reorder point.

  Relationship to operations practice in the organisation

Evaluate problems in operations and identify approaches to overcoming them. Critically evaluate operating plans and identify areas for improvement. Justify, implement and evaluate changes to operations in line with modern approaches.

  A make or buy analysis

Develop a report for Figi Fabricating that will address the question of whether the company should continue to purchase the part from the supplier or begin to produce the part itself.

  Prepare a staffing plan

Prepare a staffing plan showing the change of your unit from medical/surgical staffing to oncology staffing.

  Leadership styles in different organizations

Ccompare the effectiveness of different leadership styles in different organizations

  Risk management tools and models

Be able to understand the concept of risk, roles and responsibilities for risk management and risk management tools and models.

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd