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 $740 per set and have a variable cost of $340 per set. The company has spent $144,000 for a marketing study that determined the company will sell 56,000 sets per year for seven years. The marketing study also determined that the company will lose sales of 8,900 sets of its high-priced clubs. The high-priced clubs sell at $1,040 and have variable costs of $640. The company will also increase sales of its cheap clubs by 10,400 sets. The cheap clubs sell for $380 and have variable costs of $200 per set. The fixed costs each year will be $9,040,000. The company has also spent $1,050,000 on research and development for the new clubs. The plant and equipment required will cost $28,280,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $1,240,000 that will be returned at the end of the project. The tax rate is 40 percent, and the cost of capital is 10 percent. Suppose you feel that the values are accurate to within only ±10 percent.

What are the best-case and worst-case NPVs? (Hint: The price and variable costs for the two existing sets of clubs are known with certainty; only the sales gained or lost are uncertain.)

Solutions

Expert Solution

Best case scenario is when price, unit sales are higher by 10% and costs are lower by 10%

McGilla 0 1 2 3 4 5 6 7
Investment -$28,280,000
NWC -$1,240,000 $1,240,000
Sales $50,142,400 $50,142,400 $50,142,400 $50,142,400 $50,142,400 $50,142,400 $50,142,400
VC -$18,849,600 -$18,849,600 -$18,849,600 -$18,849,600 -$18,849,600 -$18,849,600 -$18,849,600
FC -$8,136,000 -$8,136,000 -$8,136,000 -$8,136,000 -$8,136,000 -$8,136,000 -$8,136,000
Cannibalization -$1,144,800 -$1,144,800 -$1,144,800 -$1,144,800 -$1,144,800 -$1,144,800 -$1,144,800
Depreciation -$4,040,000 -$4,040,000 -$4,040,000 -$4,040,000 -$4,040,000 -$4,040,000 -$4,040,000
EBT $17,972,000 $17,972,000 $17,972,000 $17,972,000 $17,972,000 $17,972,000 $17,972,000
Tax (40%) -$7,188,800 -$7,188,800 -$7,188,800 -$7,188,800 -$7,188,800 -$7,188,800 -$7,188,800
Net Income $10,783,200 $10,783,200 $10,783,200 $10,783,200 $10,783,200 $10,783,200 $10,783,200
Cash Flows -$29,520,000 $14,823,200 $14,823,200 $14,823,200 $14,823,200 $14,823,200 $14,823,200 $16,063,200
NPV $43,281,861.89

Worst case scenario is when price and unit sales are down 10% while costs are up 10%

McGilla 0 1 2 3 4 5 6 7
Investment -$28,280,000
NWC -$1,240,000 $1,240,000
Sales $33,566,400 $33,566,400 $33,566,400 $33,566,400 $33,566,400 $33,566,400 $33,566,400
VC -$18,849,600 -$18,849,600 -$18,849,600 -$18,849,600 -$18,849,600 -$18,849,600 -$18,849,600
FC -$9,944,000 -$9,944,000 -$9,944,000 -$9,944,000 -$9,944,000 -$9,944,000 -$9,944,000
Cannibalization -$2,231,200 -$2,231,200 -$2,231,200 -$2,231,200 -$2,231,200 -$2,231,200 -$2,231,200
Depreciation -$4,040,000 -$4,040,000 -$4,040,000 -$4,040,000 -$4,040,000 -$4,040,000 -$4,040,000
EBT -$1,498,400 -$1,498,400 -$1,498,400 -$1,498,400 -$1,498,400 -$1,498,400 -$1,498,400
Tax (40%) $599,360 $599,360 $599,360 $599,360 $599,360 $599,360 $599,360
Net Income -$899,040 -$899,040 -$899,040 -$899,040 -$899,040 -$899,040 -$899,040
Cash Flows -$29,520,000 $3,140,960 $3,140,960 $3,140,960 $3,140,960 $3,140,960 $3,140,960 $4,380,960
NPV -$13,592,175.16

Related 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
ADVERTISEMENT