Question

McGilla Golf is evaluating a new line of golf clubs. The clubs will sell for $1,070 per set and have a variable cost of $485 per set. The company has spent $175,000 for a marketing study that determined the company will sell 54,000 sets per year for seven years. The marketing study also determined that the company will lose sales of 10,200 sets of its high-priced clubs. The high-priced clubs sell at $1,570 and have variable costs of $700. The company also will increase sales of its cheap clubs by 12,800 sets. The cheap clubs sell for $485 and have variable costs of $215 per set. The fixed costs each year will be $10,000,000. The company has also spent $1,350,000 on research and development for the new clubs. The plant and equipment required will cost $33,600,000 and will be depreciated on a straight-line basis to a zero salvage value. The new clubs also will require an increase in net working capital of $2,740,000 that will be returned at the end of the project. The tax rate is 24 percent and the cost of capital is 14 percent. Calculate the payback period. (Do not round intermediate calculations and round your answer to 3 decimal places, e.g., 32.161.) Calculate the NPV. (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Calculate the IRR. (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)

Answer 1

year 0 year 1 year 2 year 3 year 4 year s year 6 year 7 revenu from new line golf blubs increase contribution on cheap bulbs less: contribution lost on high priced clubs less: fixed cost less: Depreciation EBT less: tax @24% EAT Add: Depreciation Cash flows project initial outlay: plant and equipment working capital 31,590,000.00 31,590,000.00 $31,590,000.00 $31,590,000.00 31,590,000.00 $31,590,000.00 $31,590,000.00 (1070-485) 54000 $ 3,456,000.00 $ 3,456,000.00 $ 3,456,000.00 $ 3,456,000.00 $ 3,456,000.00 $ 3,456,000.00 $ 3,456,000.00 (485-215)"12800 8,874,000.00 8,874,000.00 $8,874,000.00 $8,874,000.008,874,000.00 $8,874,000.00 $ 8,874,000.00 1570-700) 10200 $ 10,000,000.00 10,000,000.00 $10,000,000.00 $10,000,000.00 $10,000,000.00 $10,000,000.00 $10,000,000.00 S 4,800,000.00S4,800,000.00 4,800,000.00 4,800,000.00 $ 4,800,000.00 S 4,800,000.00 S 4,800.000.00 $11,372,000.00 11,372,000.00 $11,372,000.00 $11,372,000.00 $11,372,000.00 $11,372,000.00 $11,372,000.00 $ 2,729,280.00 $ 2,729,280.00 $ 2,729,280.00 $2,729,280.00 $ 2,729,280.00 $ 2,729,280.00 2,729,280.00 $ 8,642,720.00 8,642,720.00 8,642,720.00 $8,642,720.00 $8,642,720.00 8,642,720.00 8,642,720.00 $ 4,800,000.00 S 4,800,000.00$ 4,800,000.00 $ 4,800,000.00 $4,800,000.00 $4,800,000.00 $ 4,800,000.00 13,442,720.00$ 13,442,720.00 $13,442,720.00 $13,442,720.00 $13,442,720.00 $13,442,720.00 $13,442,720.00 13 14 15 16 17 18 19 $33,600,000 $2,740,000 $2,740,000.00 total cash flow -$36,340,000 13,442,720.00 13,442,720.00$13,442,720.00 $13,442,720.00 $13,442,720.00 $13,442,720.00 $16,182,720.00 0.674972 present value $36,340,000 $11,791,859.65 $ 10,343,736.53 $9,073,453.10 $ 7,959,169.39 $ 6,981,727.53 $6,124,322.40 $ 6,467,218.89 pv factor @ 14% 1 0.877193 0.769468 0.519369 0.455587 0.399637 NPV $22,401,487.49 21 IRR 32.05% IRR(B17:117) payback period 2.703 years [36340000/13442720] 23