Question
In: Finance
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $838 per set and have a variable cost of $395 per set. The company has spent $11137 for a marketing study that determined the company will sell 5536 sets per year for seven years. The marketing study also determined that the company will lose sales of 975 sets of its high-priced clubs. The high-priced clubs sell at $1137 and have variable costs of $670. The company will also increase sales of its cheap clubs by 1154 sets. The cheap clubs sell for $462 and have variable costs of $222 per set. The fixed costs each year will be $893859. The company has also spent $103550 on research and development for the new clubs. The plant and equipment required will cost $2868265 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $133228 that will be returned at the end of the project. The tax rate is 33 percent, and the cost of capital is 12 percent. What is the annual OCF for this project?
Solutions
Expert Solution
Statement showing Annaul OCF
| Particulars | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| SPPU | 838.00 | 838.00 | 838.00 | 838.00 | 838.00 | 838.00 | 838.00 |
| VCPU | 395.00 | 395.00 | 395.00 | 395.00 | 395.00 | 395.00 | 395.00 |
| CPU | 443.00 | 443.00 | 443.00 | 443.00 | 443.00 | 443.00 | 443.00 |
| units | 5536.00 | 5536.00 | 5536.00 | 5536.00 | 5536.00 | 5536.00 | 5536.00 |
| Contribution | 2452448.00 | 2452448.00 | 2452448.00 | 2452448.00 | 2452448.00 | 2452448.00 | 2452448.00 |
| Contribution loss of high priced club(975*(1137-670)) | -455325.00 | -455325.00 | -455325.00 | -455325.00 | -455325.00 | -455325.00 | -455325.00 |
| Contributipn gain from cheap club ( 1154*(462-222)) | 276960.00 | 276960.00 | 276960.00 | 276960.00 | 276960.00 | 276960.00 | 276960.00 |
| Fixed cost | -893859.00 | -893859.00 | -893859.00 | -893859.00 | -893859.00 | -893859.00 | -893859.00 |
| Depreciation | -409752.14 | -409752.14 | -409752.14 | -409752.14 | -409752.14 | -409752.14 | -409752.14 |
| PBT | 970471.86 | 970471.86 | 970471.86 | 970471.86 | 970471.86 | 970471.86 | 970471.86 |
| Tax @ 33% | 320255.71 | 320255.71 | 320255.71 | 320255.71 | 320255.71 | 320255.71 | 320255.71 |
| PAT | 650216.14 | 650216.14 | 650216.14 | 650216.14 | 650216.14 | 650216.14 | 650216.14 |
| Add: Depreciation | 409752.14 | 409752.14 | 409752.14 | 409752.14 | 409752.14 | 409752.14 | 409752.14 |
| Annual OCF | 1059968.29 | 1059968.29 | 1059968.29 | 1059968.29 | 1059968.29 | 1059968.29 | 1059968.29 |
jeff jeffy answered 2 years agoRelated Solutions
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $600 per set and have a variable cost of $300
per set. The company has spent $170,000 for a marketing study that
determined the company will sell 63,000 sets per year for seven
years. The marketing study also determined that the company will
lose sales of 14,000 sets of its high-priced clubs. The high-priced
clubs sell at $900 and have variable costs of...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $870 per set and have a variable cost of $470
per set. The company has spent $157,000 for a marketing study that
determined the company will sell 55,000 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 $1,170 and have variable costs of...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $950 per set and have a variable cost of $475
per set. The company has spent $310,000 for a marketing study that
determined the company will sell 91,000 sets per year for seven
years. The marketing study also determined that the company will
lose sales of 9,150 sets per year of its high-priced clubs. The
high-priced clubs sell at $1,380 and have variable...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $810 per set and have a variable cost of $410
per set. The company has spent $151,000 for a marketing study that
determined the company will sell 55,000 sets per year for seven
years. The marketing study also determined that the company will
lose sales of 9,600 sets of its high-priced clubs. The high-priced
clubs sell at $1,110 and have variable costs of...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $860 per set and have a variable cost of $260
per set. The company has spent $184,000 for a marketing study that
determined the company will sell 22,000 sets per year for seven
years. The marketing study also determined that the company will
lose sales of 4,000 sets of its high-priced clubs. The high-priced
clubs sell at $1,170 and have variable costs of...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $860 per set and have a variable cost of $260
per set. The company has spent $184,000 for a marketing study that
determined the company will sell 22,000 sets per year for seven
years. The marketing study also determined that the company will
lose sales of 4,000 sets of its high-priced clubs. The high-priced
clubs sell at $1,170 and have variable costs of...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $841 per set and have a variable cost of $399
per set. The company has spent $132,587 for a marketing study that
determined the company will sell 5,487 sets per year for seven
years. The marketing study also determined that the company will
lose sales of 923 sets of its high-priced clubs. The high-priced
clubs sell at $1,048 and have variable costs of...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $780 per set and have a variable cost of $380
per set. The company has spent $148,000 for a marketing study that
determined the company will sell 52,000 sets per year for seven
years. The marketing study also determined that the company will
lose sales of 9,300 sets of its high-priced clubs. The high-priced
clubs sell at $1,080 and have variable costs of...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The
clubs will sell for $830 per set and have a variable cost of $430
per set. The company has spent $153,000 for a marketing study that
determined the company will sell 57,000 sets per year for seven
years. The marketing study also determined that the company will
lose sales of 9,800 sets of its high-priced clubs. The high-priced
clubs sell at $1,130 and have variable costs of...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has
decided to sell a new line of golf clubs. The clubs will sell for
$720 per set and have a variable cost of $320 per set. The company
has spent $142,000 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
8,700 sets of its high-priced clubs. The high-priced clubs sell at
$1,020 and have variable costs of...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- "Ethical Considerations" Please respond to the following: Reflect upon the responsibilities placed on auditors by the...
- A Japanese company has a bond outstanding that sells for 93 percent of its ¥100,000 par...
- What is the difference among the principles of modularization, abstraction, encapsulation, and separation of interface and...
- An investment project costs $20,100 and has annual cash flows of $4,400 for six years. ...
- PUT IN JAVA PROGRAMMING The StockB class: Design a class named StockB that contains the following...
- Draw a DFA for the following ( ∑ = {0,1}): Set of all strings with.
- In the article from Forbes notes that the goal of a leader is not to clone...
ADVERTISEMENT