This website uses cookies to ensure you have the best experience.

# Football Mower Analysis

3611 words - 15 pages

[pic]

By:
Shane R. Rettberg

INTRODUCTION 3
PROFORMA STATEMENT 3 WORST & BEST CASE SCENARIOS 3
SENSITIVIY ANALYSIS 4
INTEREST EXPENSE 14
CASH BREAKEVEN 15
ACCOUTNING BREAKEVEN 16
FINANCIAL BREAKEVEN 17
INVESTMENT 18
INTERNAL RATE OF RETURN 18
NPV SENSITIVITY 19
OPERATING LEVERAGE 20
CONTINGENCY PLANNING 21
APPENDIX A 22-23
APPENDIX B 24-25
APPENDIX ...view middle of the document...

Essentially it costs too much to be able to produce each unit with a selling price for the market of \$700.

Worst & Best Case Scenarios
We performed a pessimistic analysis at 15% below the expected number of sales forecasted (Appendix B). The normal scenario already resulted in a negative net present value, so we knew that a pessimistic outlook would be even more negative. The net present value under the pessimistic scenario resulted in a negative NPV of \$13,919,682 with an IRR of 2.25%.
In our optimistic analysis we increased the sales forecast units by 15% to see how the project would fair if sales were more than originally expected (Appendix C). Even under the optimistic scenario using the given costs we came up with a negative net present value of \$8,202,818 with an IRR of 9.36%.
Based upon our calculations using the given assumptions, there is no way the project should be undertaken as it would only cost the company a large amount of capital with no benefit.

Sensitivity Analysis
In order to determine if the Football Mower project would even be viable we performed several sensitivity analyses using various sales numbers and costs by comparing them to determine at what level the project maybe profitable. We will go through each on in detail to explain what can possibly be done to save this project. We used the normal analysis assumptions with all calculations except when we normalized the sales price.
First we left all of the figures alone and only calculated what affects the change in the weighted average cost of capital (WACC) would have on the net present value. Our results are listed below.

AVERAGE COST OF CAPITAL

|NPV |WACC |% Change in NPV |% Change in WACC |
|1,304,262 |5.00% |103.76% |-20.00% |
|(49,036) |6.00% |2579.58% |-16.67% |
|(1,313,964) |7.00% |90.10% |-14.29% |
|(2,497,802) |8.00% |44.41% |-12.50% |
|(3,607,130) |9.00% |28.85% |-11.11% |
|(4,647,905) |10.00% |21.03% |-10.00% |
|(5,625,527) |11.00% |16.34% |-9.09% |
|(6,544,896) |12.00% |13.23% |-8.33% |
|(7,410,464) |13.00% |11.01% |-7.69% |
|(8,226,285) |14.00% |9.36% |-7.14% |
|(8,996,049) |15.00% |8.08% |-6.67% ...

## Other Essays Like Football Mower Analysis

### The French And Indian War: The "Real" First World War

1955 words - 8 pages The Seven Years War, or more commonly referred to as “The French and Indian War”, has been called the true First World War. In this book The French and Indian War: Deciding the Fate of North America, the author and historian Walter R. Borneman paints a detailed and elaborate picture that justifies the claim of it being the first true war of global proportions. If ever there truly was a climax to the never ending feud of the European powers

### Is The Use Of Animals In Medical Research A Necessary Measure?

1513 words - 7 pages Throughout history, animals have been used in experiments to test product safety and obtain medical knowledge that benefits both humans and animals alike. Every year there are numerous medical breakthroughs, such as medications and surgical instruments, which are tested on animals to insure their safety before they are deemed acceptable for human use. Even though the results of the experiments saved millions of human lives, they are also

### Education And The Evolving Job Market

2363 words - 10 pages The lives of students today are changing. They are preparing for lives and jobs that have never before existed. If teachers hope to have a significant and worthwhile impact on these quickly changing lives, they must change the way they think, prepare, and instruct our future generations. Children cannot afford to have teachers who remain stagnant in their methods and ideals. Students crave instructors that are willing to allow them to tap

### Young And Relentless

1737 words - 7 pages There are numerous influences that can be responsible of teenager’s behaviors and attitude as they develop. One factor that is important to these behaviors is parental figures being over involved or uninvolved in their children’s lives. Many of these effects include illegal substance abuse, rising sexual activity, underage alcohol consumption, and tobacco use. Studies show parental participation plays a key role in the characteristics developed

### The Natural Law Theory

1231 words - 5 pages Obeying by the natural law theory is the only true and moral way to live life; especially a life lived in God’s image. God’s presence is a guiding factor to obtaining a moral and virtuous life, which can only be obtained by following the natural law theory. God created a set of laws as a supreme guide for humans to live life, like any law these laws were created to ensure wellbeing for everyone. The laws he created are the civil law, the natural

### Resolved: Presidential Signing Statements Threaten To Undermine The Rule Of Law And The Separation Of Powers

1811 words - 8 pages The subject of signing statements has created much debate among the houses of Congress, government officials, and the public alike. These signing statements fall under the categories of constitutional and legislative history signing statements. Constitutional signing statements are those in which the president deems certain provisions of the legislation as unconstitutional, therefore they should not be enforced (Bradley & Posner, 2006

### Oppressive Systems Of Government In Egypt And Animal Farm

1529 words - 7 pages As in Egypt, Orwell demonstrates through his allegorical novel “Animal Farm” that leaders are able to establish and maintain power over a people, and in turn create an oppressive and corrupt government system. Orwell shows the significant difference in the education and levels of knowledge in the animals, and how the government takes advantage of this difference. The split between the levels of intelligence is portrayed in the first chapter when

### The Pathway To Psychosis

1415 words - 6 pages “How all occasions do inform against me” is a line from act IIII, scene IIII of William Shakespeare’s Hamlet. This line, spoken by Hamlet, expresses his emotional state as he is currently overwhelmed by the death of his father, the king of Denmark, and the situation surrounding it. After Hamlet learns of his father’s death he finds out that his mother has married Claudius, Hamlet’s uncle. On top of all of that, Hamlet soon after

### Rated “M” For “More Censorship Not Needed”

1241 words - 5 pages Since the moment video games became a commercial success there have been people who have pushed for unfair amounts of censorship to be placed upon the content of the games and its availability to children. These groups push for increased regulations on content but there is already an appointed group to handle this issue, the ESRB. Even though there has been an increase in mature content in the video game industry, increased censorship is not

### Four Components Of A Legally Astute Social Media Marketing Manager

1914 words - 8 pages With the advances in technology constantly changing companies have to find better ways to market their products to consumers. The explosion of Facebook has given companies a way to market products to consumers. Examine how a legally astute manager can use social media to his advantage. Review different forms of dispute resolution and determine which one works the best. What is the best course of action, the government can use to

### Obama's Values

1217 words - 5 pages As individuals, we don’t tend to take action unless it’s for self-interest; however, in Dreams from My Father, Obama spends three years, after college, as a community organizer in Chicago. Obama goes through tribulations, disappointments, and even complete failures organizing meaningful events, decisive meetings, and humble gatherings but he keeps working toward achieving any possible change in the community. Even though results give him every

## Related Papers

### The Separation Of Capital Ownership And Control

1577 words - 7 pages The argument of whether the separation of capital ownership and control is an efficient form of organization has constantly been a controversial issue. The criticism whether the controllers’ act is in the best interest of the owners’ wills never end as long as hired managers operate management. As the number of public companies has been increasing over the course of this century, meanwhile the American style of contact based corporation has

### The Versatility And Flexibility Of Oled's

1014 words - 5 pages unit. This makes OLEDs specific to certain substances but given their size and ease of use, the specificity is negligible. (Freudenrich). One of the biggest advantages of OLEDs is that they give an immediate response and do not need to be shipped to a lab for analysis. This property can make OLEDs useful as dosimeters, which measure exposure to something in the environment — usually to a hazard that could inflict a cumulative impact over long

### Comparing The Moral Virtues Of Antony And Julian The Apostate

1103 words - 5 pages Roman emperor Julian the Apostate and Christian leader Antony both exhibited many qualities of character during their existence. Both of them led very distinctive lives although shared several ethical values. Book 25 of “The Later Roman Empire” and the book “Early Christian Lives” show concrete evidence of this. In the following essay, I will argue how both leaders’ lives were devoted to their religious beliefs and their mutual cardinal virtues

### Living In A Cashless Society Essay

1637 words - 7 pages Money in a traditional sense no longer exists. Money is becoming much of a concept than a physical material, and most ordinary bitter have not see the reality of the switch. People today are using credit and debit cards on a regular basis and in everyday situations such as meal purchased at fast food, highway tolls, clothing, groceries, gas stations, etc. all of these means of systems could be regarded as a cashless society or world. The question