# Estimating Project Cash Flows ABC Golf

Equipment Corporation is considering venturing into the golf club manufacturing business with a new driver golf club.? As the CFO, it is your job is to add the financial perspective to the decision. It is estimated that the current cost (t=0) of the machinery to create the golf club would cost \$2,050,000 including all installation expenses. The company also expects to have to maintain \$100,000 of inventories associated with the manufacturing of the golf clubs.? The machinery is expected to last ten years. The production equipment is expected to last ten years.? The project?s cash inflows are expected at begin during year 1 (t=1) and continue through all ten years (t=10).? The company expects to sell 500 golf clubs per year at an anticipated price of \$500 per golf club.? Operating costs, excluding depreciation, are anticipated to be 75% of sales each year.? The project?s cost of capital is 12% and the firm?s tax rate is 35%.? Determine the project?s cash flows for years t=0 to t=10.

Note: Don?t forget to consider depreciation (use straight line) when doing the calculations. The equipment is expected to have a resale value of only \$40,000 at the end of the tenth year, so this amount is the salvage for purposes of the analysis.

Before you start the analysis, you can work through the example below for guidance.

Acme Company is considering the purchase of new equipment that will be used to produce widgets.? As the CFO, you?ve been asked to complete a financial analysis of cash flows associated with this new purchase.? It is estimated that the cost (t=0) of the equipment will be \$285,000, with shipping and installation costs of \$25,000. ?The machinery is expected to last 5 years, and is expected to sell for \$30,000 at the end of the 5-year period (this remaining value is referred to as the ?salvage value?). Assume that the salvage value of the equipment will be equal to the market value of the equipment (i.e., there will be no gain or loss on sale of the equipment at end of Year 5). The project?s cash inflows will begin during year 1 (t=1) and will continue through all five years (t=5).? The company expects to sell 600 widgets each year at a price of \$500 per widget. Operating costs, excluding depreciation, are anticipated to be 70% of sales each year.? The firm?s tax rate is 35%.? Calculate:

1) The initial investment cash outlay, and assume that the equipment requires \$20,000 of supplies (i.e., working capital) be kept on hand at all times.

2) Straight-line depreciation

3) Operating cash flows for the 5-year period

Answers:

1) Compute the initial investment cash outlay. This is the total cost of equipment purchase (\$285,000), installation and shipping (\$25,000), and change in net working capital (\$20,000):

= \$285,000 + \$25,000 + \$20,000

= \$330,000

2) Calculate straight-line depreciation, where salvage value is \$30,000 and useful life of the equipment is 5 years:

??????????? = [(\$285,000 + \$25,000) - \$30,000] = \$280,000

??????????? = (\$280,000 / 5 years) =\$56,000

3) Calculate operating cash flows, where CFt = (revenues - costs)*(1 - tax rate)

CF1 = (\$300,000 - \$210,000)*(1 - 35%) = \$58,500
CF2 = (\$300,000 - \$210,000)*(1 - 35%) = \$58,500
CF3 = (\$300,000 - \$210,000)*(1 - 35%) = \$58,500
CF4 = (\$300,000 - \$210,000)*(1 - 35%) = \$58,500
CF5 = (\$300,000 - \$210,000)*(1 - 35%) = \$58,500

= \$58,500 x 5

= \$292,500

Required:

Computations (use Excel).

Use Excel to estimate the project?s cash flows.? Presentation always matter, but you want to make sure that Mr. Hillbrandt can easily follow your work. He is a busy man.

Memo (use Word).

Write a memo to Mr. Hillbrandt and comment on the three questions below.? Limit the memo to four or five paragraphs since CEOs want an initial succinct explanation to accompany the financial calculations. Start with an introduction and end with a recommendation. Each of the four or five paragraphs should have a heading.

Solution details:
STATUS
Answered
QUALITY
Approved
ANSWER RATING

This question was answered on: Apr 19, 2020

Solution~000.zip (25.37 KB)

Buy this answer for only: \$15

STATUS

Answered

QUALITY

Approved

DATE ANSWERED

Apr 19, 2020

EXPERT

Tutor

ANSWER RATING

#### YES, THIS IS LEGAL

We have top-notch tutors who can do your essay/homework for you at a reasonable cost and then you can simply use that essay as a template to build your own arguments.

You can also use these solutions:

• As a reference for in-depth understanding of the subject.
• As a source of ideas / reasoning for your own research (if properly referenced)
• For editing and paraphrasing (check your institution's definition of plagiarism and recommended paraphrase).
This we believe is a better way of understanding a problem and makes use of the efficiency of time of the student.

### Order New Solution. Quick Turnaround

Click on the button below in order to Order for a New, Original and High-Quality Essay Solutions. New orders are original solutions and precise to your writing instruction requirements. Place a New Order using the button below.

WE GUARANTEE, THAT YOUR PAPER WILL BE WRITTEN FROM SCRATCH AND WITHIN A DEADLINE.