McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $885 per set and have a variable cost of $423 per set. The company has spent $180,000 for a marketing study that determined the company will sell 78,000 sets per year for seven years. The marketing study also determined that the company will lose sales of 8,500 sets per year of its high-priced clubs. The high-priced clubs sell at $1,315 and have variable costs of $635. The company will also increase sales of its cheap clubs by 10,600 sets per year. The cheap clubs sell for $332 and have variable costs of $135 per set. The fixed costs each year will be $14,150,000. The company has also spent $1,300,000 on research and development for the new clubs. The plant and equipment required will cost $41,500,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $3,525,000 that will be returned at the end of the project. The tax rate is 23 percent, and the cost of capital is 13 percent. Calculate the Time O cash flow. Note: Enter your answer as a positive value. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. Time 0 cash flow $ 45,025,000 Construct the pro forma income statement. Note: Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32. Sales Variable costs Fixed costs Depreciation EBIT Taxes Net income McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $885 per set and have a variable cost of $423 per set. The company has spent $180,000 for a marketing study that determined the company will sell 78,000 sets per year for seven years. The marketing study also determined that the company will lose sales of 8,500 sets per year of its high-priced clubs. The high-priced clubs sell at $1,315 and have variable costs of $635. The company will also increase sales of its cheap clubs by 10,600 sets per year. The cheap clubs sell for $332 and have variable costs of $135 per set. The fixed costs each year will be $14,150,000. The company has also spent $1,300,000 on research and development for the new clubs. The plant and equipment required will cost $41,500,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $3,525,000 that will be returned at the end of the project. The tax rate is 23 percent, and the cost of capital is 13 percent. Calculate the Time O cash flow. Note: Enter your answer as a positive value. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. Time 0 cash flow $ 45,025,000 Construct the pro forma income statement. Note: Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32. Sales Variable costs Fixed costs Depreciation EBIT Taxes Net income
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
1. Calculate the density of O2, in g/L, at STP. 1.62 g/L b. 0,714 g/L 1.43 g/L. d. 1.14 g/L e. 0.810 g/L a. .
-
The following information was taken from the inventory footnote contained in the 2009 annual report of Deere & Company, the agricultural equipment manufacturer. Most inventories owned by Deere &...
-
Compare what happened to real investment between 1979 and the second quarter of 2015 with what happened to real consumption during that period.
-
Thomas Baker, president of Brundage Corporation, says he has observed that an increase in sales almost always results in an increase in net income. Therefore, he is considering recommending that the...
-
Chez Swanky restaurant has a seasonal demand pattern and has had a general increase (trend) in business since receiving a favorable review in the gourmet section of the local paper. Given the...
-
The correct formula for calculating Gross Profit (Gross Margin) is: Sales Sales Discounts Sales Returns and Allowances + ( Beginning Inventory + Purchases + Purchase Returns and Allowances + Purchase...
-
The spot discount rates for two T-bills, 80-day T-bill, and 170-day T-bill are given below. A) Based on the two T-bills' discount rates, what should be the quoted equilibrium price of an 80-day...
-
Identify one task, or one computer environment, in which the auditor would most likely prefer to use customized audit software as opposed to GAS.
-
What is the difference between unrestricted random selection and systematic sampling?
-
What is meant by the degree of correlation?
-
Why will the audit profession move toward more testing of the systems processing as opposed to direct testing of account balances? Explain your rationale.
-
In a second-order measurement system with a damping ratio of 0.65 , the natural frequency is \(30 \mathrm{~Hz}\). Calculate the dynamic error and the time lag at frequency input of \(10...
-
Pearl Company began operations on January 2, 2019. It employs 11 individuals who work 8-hour days and are paid hourly. Each employee earns 9 paid vacation days and 6 paid sick days annually. Vacation...
-
Refer to Exercise 8.S.I. Construct a scatterplot of the data. Does the appearance of the scatterplot indicate that the pairing was effective? Explain. Exercise 8.S.I. A volunteer working at an animal...
-
Describe and explain how binding price ceilings create shortages and binding price floors create surpluses.
-
A demand curve or a portion of a demand curve can be relatively _________, _________, or relatively _________.
-
If the price elasticity of demand is elastic, it means the quantity demanded changes by a relatively _________ amount than the price change.
Study smarter with the SolutionInn App