preview

The Lazy Mower

Decent Essays

Scenario Analysis -------------------------------------------------
Year | -------------------------------------------------
Scenario 1 | -------------------------------------------------
Scenario 2 | -------------------------------------------------
Scenario 3 | ------------------------------------------------- | -------------------------------------------------
15% Better | -------------------------------------------------
Stated Forecast | -------------------------------------------------
15% Worse | -------------------------------------------------
1 | -------------------------------------------------
$ 34,500,000 | -------------------------------------------------
$ 30,000,000 | …show more content…

Break-Even Analysis
The cash breakeven point indicates the minimum amount of sales required to contribute to a positive cash flow in the first operating year. In the case of the Lazy Mower Project the cash breakeven point comes to 2500 units. This is calculated by taking the fixed costs (including rent) and dividing by the contribution margin.
-------------------------------------------------
1,620,000/600=2700
The accounting breakeven point tells how many units the company must sell in year 1 to bring their operating income to zero. This takes into consideration the fixed costs (rent included) plus depreciation. In the case of the Lazy Mower, 7263 units would need to be sold to break even.
-------------------------------------------------
1,620,000+2,858,000/600=7463
The financial breakeven point considers how many units it would take in the first year to bring the company’s NVP to zero. To do this, fixed cost (rent included) must be added to the operating cash flow and then divided by the contribution margin. In this case, 30,000 units would need to be sold.
-------------------------------------------------
1,620,000+11,182,520/600=21,338

Prototype Development Cost
Costs that are incurred before the decision to move forward with the project has

Get Access