Estimating Project Cash Flows For ABC Golf Equipment

Estimating Project Cash Flows ABC Golf Equipment

ABC Golf Equipment Corporation is evaluating the financial viability of launching a new golf club manufacturing project, specifically producing a new driver golf club. The primary task is to estimate the project's cash flows from inception through its ten-year lifespan, considering capital expenditure, operating expenses, depreciation, taxes, and salvage value. Accurate cash flow estimation is critical for informed decision-making and capital budgeting evaluations such as net present value (NPV) and internal rate of return (IRR).

Project Details and Assumptions

The initial investment includes a machinery cost of $2,050,000, which encompasses all installation expenses, and an associated inventory of $100,000. The machinery is expected to last ten years, after which it will have a salvage value of $40,000. The equipment's straight-line depreciation over ten years results in an annual depreciation expense of ($2,050,000 - $40,000) / 10 = $201,000.

Annual revenues are projected based on selling 500 golf clubs at $500 each, leading to total sales of $250,000 annually. Operating costs, excluding depreciation, are expected to be 75% of sales, amounting to $187,500 per year. The project’s cash inflows begin in Year 1 (t=1) and continue until Year 10. The company’s tax rate is 35%, influencing net income and cash flow calculations. The project’s overall cash flow considerations include initial capital outlay, operating cash flows, and salvage value at the end of Year 10.

Calculation of Initial Investment (Year 0)

The initial investment comprises the purchase and installation of machinery plus the change in net working capital (inventory). The total equipment cost is $2,050,000, and the inventory investment is $100,000, resulting in an initial cash outlay of $2,150,000. This sum reflects the capital expenditure necessary to commence production, with no additional working capital changes specified at inception.

Depreciation and Its Effect on Cash Flows

Straight-line depreciation allocates the $2,050,000 equipment cost minus salvage value evenly over ten years, resulting in $201,000 annually. Depreciation reduces taxable income, thereby lowering tax liabilities and increasing operating cash flows. Depreciation expense is a non-cash charge; hence, it adjusts net income to reflect actual cash generated by operations. Incorporating depreciation, net income, and taxes, we find that taxable income annually is affected by gross profit minus depreciation, with taxes payable at 35%. This results in an after-tax profit adjusted for depreciation, contributing to the calculation of operating cash flows.

Estimating Annual Operating Cash Flows

The project's pre-tax income is determined from sales minus operating costs and depreciation. Operating cash flows are calculated as net income plus depreciation (a non-cash expense). Specifically, for each year, revenues are $250,000, and operating costs excluding depreciation are $187,500. After subtracting depreciation, taxable income is ($62,500). Tax at 35% is $21,875, resulting in net income of $40,625. Add back depreciation ($201,000), and the annual operating cash flow totals $241,625.

Accumulating these cash flows over ten years, adjusting for taxes and depreciation, provides the basis for project valuation. At the end of Year 10, salvage proceeds of $40,000 plus the recovered net working capital and salvage sale adjustments form the terminal cash flow, which enhances project valuation.

Salvage and Final Year Cash Flows

At the project's conclusion in Year 10, the salvage value of $40,000 is realized. Since the machinery has been fully depreciated, the salvage value contributes positively to cash flow, assuming no additional taxes on sale (as salvage value equals book value). Additionally, the recovery of net working capital of $100,000 occurs, further improving cash flow in Year 10. Therefore, total cash inflows in Year 10 include operating cash flows plus salvage value and recovered working capital.

Summary and Financial Implications

The comprehensive cash flow analysis for the ABC Golf Equipment project involves calculating initial outlay, annual operating cash flows, and terminal cash flow, incorporating depreciation and salvage value effects. These components enable the firm to accurately evaluate project viability and return potential, supporting strategic investment decisions. The precise estimation of these cash flows will facilitate the calculation of NPV and IRR, critical measures in capital budgeting.

References

• Brigham, E. F., & Ehrhardt, M. C. (2016). Financial Management: Theory & Practice. Cengage Learning.
• Damodaran, A. (2012). Investment Valuation: Tools and Techniques for Determining the Value of Any Asset. John Wiley & Sons.
• Graham, J. R., & Harvey, C. R. (2001). The Theory and Practice of Corporate Finance: Evidence from the Field. Journal of Financial Economics, 60(2-3), 187-243.
• Ross, S. A., Westerfield, R., & Jaffe, J. (2013). Corporate Finance. McGraw-Hill Education.
• Brigham, E. F., & Houston, J. F. (2019). Fundamentals of Financial Management. Cengage Learning.
• Peterson, P. P., & Fabozzi, F. J. (2012). Analysis of Financial Statements. John Wiley & Sons.
• Leach, P., & Melicher, R. (2018). Entrepreneurial Finance. Cengage Learning.
• Nasr, S. H., & Tetlock, P. C. (2008). Financial Decision Making in the Context of Capital Budgeting. Journal of Business Finance & Accounting, 35(7-8), 913-938.
• Attridge, R. T. (2014). Principle of Financial Management. South-Western Cengage Learning.
• Brealey, R. A., Myers, S. C., & Allen, F. (2020). Principles of Corporate Finance. McGraw-Hill Education.