McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $895 per set and have a variable cost of $431 per set. The company has spent $200,000 for a marketing study that determined the company will sell 80,000 sets per year for seven years. The marketing study also determined that the company will lose sales of 8,600 sets per year of its high-priced clubs. The high-priced clubs sell at $1,325 and have variable costs of $645. The company will also increase sales of its cheap clubs by 10,800 sets per year. The cheap clubs sell for $340 and have variable costs of $141 per set. The fixed costs each year will be $14,350,000. The company has also spent $1,500,000 on research and development for the new clubs. The plant and equipment required will cost $43,700,000 and will be depreciated on a straight-line basis. The new clubs will also require an increase in net working capital of $3,625,000 that will be returned at the end of the project. The tax rate is 25 percent, and the cost of capital is 11 percent.

Calculate the Time 0 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.

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

Calculate the OCF.

Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.

Calculate the payback period, the NPV, and the IRR.

Note: Enter your IRR as a percent. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.