Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell f

ID: 2660764 • Letter: M

Question

McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $800 per set and have a variable cost of $400 per set. The company has spent $222,000 for a marketing study that determined the company will sell 62,000 sets per year for seven years. The marketing study also determined that the company will lose sales of 16,000 sets of its high-priced clubs. The high-priced clubs sell at $1,200 and have variable costs of $800. The company will also increase sales of its cheap clubs by 9,000 sets. The cheap clubs sell for $500 and have variable costs of $200 per set. The fixed costs each year will be $8,880,000. The company has also spent $1,066,000 on research and development for the new clubs. The plant and equipment required will cost $24,000,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $1,002,000 that will be returned at the end of the project. The tax rate is 35 percent, and the cost of capital is 13 percent.

McGilla Golf would like to know the sensitivity of NPV to changes in the price of the new clubs and the quantity of new clubs sold. The sensitivity of the NPV to changes in the price is $ and the sensitivity of the NPV to the quantity sold is $ . (Do not include the dollar signs ($). Round your answers to 2 decimal places. (e.g., 32.16))

McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $800 per set and have a variable cost of $400 per set. The company has spent $222,000 for a marketing study that determined the company will sell 62,000 sets per year for seven years. The marketing study also determined that the company will lose sales of 16,000 sets of its high-priced clubs. The high-priced clubs sell at $1,200 and have variable costs of $800. The company will also increase sales of its cheap clubs by 9,000 sets. The cheap clubs sell for $500 and have variable costs of $200 per set. The fixed costs each year will be $8,880,000. The company has also spent $1,066,000 on research and development for the new clubs. The plant and equipment required will cost $24,000,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $1,002,000 that will be returned at the end of the project. The tax rate is 35 percent, and the cost of capital is 13 percent.

McGilla Golf would like to know the sensitivity of NPV to changes in the price of the new clubs and the quantity of new clubs sold. The sensitivity of the NPV to changes in the price is $ and the sensitivity of the NPV to the quantity sold is $ . (Do not include the dollar signs ($). Round your answers to 2 decimal places. (e.g., 32.16))

Explanation / Answer





Year 1 2 3 4 5 6 7 Sales Of new Club 49600000 49600000 49600000 49600000 49600000 49600000 49600000 Variable Cost of New club 320000 320000 320000 320000 320000 320000 320000 Total Loss beared due to less sales of high end club 6400000 6400000 6400000 6400000 6400000 6400000 6400000 Total Profit Gained due to high sales of Low end clubs 3600000 3600000 3600000 3600000 3600000 3600000 3600000 Fixed cost 880000 880000 880000 880000 880000 880000 880000 R &D 1066000 1066000 1066000 1066000 1066000 1066000 1066000 Depriciation 3428571.429 3428571 3428571.4 3428571 3428571 3428571 3428571 EBT 41105428.57 41105429 41105429 41105429 41105429 41105429 41105429 Taxes 14386900 14386900 14386900 14386900 14386900 14386900 14386900 Net Income 26718528.57 26718529 26718529 26718529 26718529 26718529 26718529 Cash Flow 30147100 30147100 30147100 30147100 30147100 30147100 30147100 Change In Net Working Cap -1002000 0 0 0 0 0 1002000 Total Cash flows 29145100 30147100 30147100 30147100 30147100 30147100 31149100