How would I express my results in excel? I have the computations which were done on a calculator... but it needs to be in excel.

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 projects 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 projects cost of capital is 12% and the firms tax rate is 35%. Determine the projects cash flows for years t=0 to t=10. Note: Dont 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, youve 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 projects 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 firms 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