McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $734 per set and have a variable cost of $364 per set. The company has spent $154,000 for a marketing study that determined the company will sell 75,400 sets per year for seven years. The marketing study also determined that the company will lose sales of 8,900 sets per year of its high-priced clubs. The high-priced clubs sell at $1,240 and have variable costs of $580. The company will also increase sales of its cheap clubs by 11,400 sets per year. The cheap clubs sell for $344 and have variable costs of $129 per set. The fixed costs each year will be $11,240,000. The company has also spent $1,040,000 on research and development for the new clubs. The plant and equipment required will cost $24,780,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $1,540,000 that will be returned at the end of the project. The tax rate is 40 percent, and the cost of capital is 12 percent.

Required 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).) Time 0 cash flow Required Construct the pro forma income statement. (Do not round intermediate calculations. Round your answers to the nearest whole number (e.g., 32).) Sales Variable costs Fixed costs Depreciation EBIT Taxes Net income Calculate the OCF. (Do not round intermediate calculations. Round your answers to the nearest whole number (e.g., 32).) OCF Calculate the payback period, the NPV, and the IRR. (Do not round intermediate calculations. Round nswers to 2 decimal places (e.g., 32.16).) Payback period Net present value Internal rate of returrn years