McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell f
ID: 2779415 • Letter: M
Question
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $737 per set and have a variable cost of $367 per set. The company has spent $157,000 for a marketing study that determined the company will sell 75,700 sets per year for seven years. The marketing study also determined that the company will lose sales of 9,200 sets per year of its high-priced clubs. The high-priced clubs sell at $1,270 and have variable costs of $610. The company will also increase sales of its cheap clubs by 11,700 sets per year. The cheap clubs sell for $347 and have variable costs of $132 per set. The fixed costs each year will be $11,270,000. The company has also spent $1,070,000 on research and development for the new clubs. The plant and equipment required will cost $24,990,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $1,570,000 that will be returned at the end of the project. The tax rate is 30 percent, and the cost of capital is 16 percent.
Calculate the Time 0 cash flow. (Enter your answer as a positive value. Do not round intermediate calculations. Round your answer to the nearest whole number (e.g., 32).)
Construct the pro forma income statement. (Do not round intermediate calculations. Round your answers to the nearest whole number (e.g., 32).)
Calculate the OCF. (Do not round intermediate calculations. Round your answers to the nearest whole number (e.g., 32).)
Calculate the payback period, the NPV, and the IRR. (Do not round intermediate calculations. 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 $737 per set and have a variable cost of $367 per set. The company has spent $157,000 for a marketing study that determined the company will sell 75,700 sets per year for seven years. The marketing study also determined that the company will lose sales of 9,200 sets per year of its high-priced clubs. The high-priced clubs sell at $1,270 and have variable costs of $610. The company will also increase sales of its cheap clubs by 11,700 sets per year. The cheap clubs sell for $347 and have variable costs of $132 per set. The fixed costs each year will be $11,270,000. The company has also spent $1,070,000 on research and development for the new clubs. The plant and equipment required will cost $24,990,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $1,570,000 that will be returned at the end of the project. The tax rate is 30 percent, and the cost of capital is 16 percent.
Explanation / Answer
Answer:
11942000
Year 0 No of units 75700 Sales 737 Variable 367 Contribution per unit 370 Total Contribution 28009000 Expense marketing -157000 Fixed cost -11270000 Research -1070000 Depreciation -3570000 Total Expenses 16067000 EBIT11942000
Tax 3582600 Net income 8359400