What-If Analysis Template

What-If Model – Users Guide
The What-If Model will allow a team the ability to model the potential financial impact of a variety of initiatives upo
This scenario, or “what-if”, modeling will incorporate the company’s historical financial statements and five-year pro
provided by the Quantitative Model. The historical and projected financial statements provided by the client will ser
state. The inputs provided by the Quantitative Model provide the variables to be modeled with the client projections
provide expected changes in financial statements and financial statement metrics from the base assumptions. These
target and prioritize the scenarios with the greatest expected benefits. This prioritization will aid further discussions
further work to be performed.
The model is segregated into four sections: inputs, calculations, statements, and analysis. Only the input section is e
protected and read only. The model’s format does have the capacity to be modified quickly. For example, if a subje
cannot be fit into the current format, the current format can be appended or changed to accommodate the different fo
assumptions are inaccurate, they can also be altered to accommodate company-specific assumptions. Outlined below
how particular areas operate within the section. Sections Two – Four are protected and therefore have no operationa
Input Template:
Project Costs
Segregate Capitalized and Expensed Project Costs based on the expenditure characteristics.
Include project fees
Historical Financial Information
Income Statement - Based on audited financial report data, categorize revenues and expenses into the broad categorie
Balance Sheet - Further, categorize assets, liabilities and equity into the appropriate balance sheet line items provided
Operating Assumptions
Pre-Implementation and Base Year: these are darkened to illustrate that they are not inputs, but calculations for infor
Income Statement Assumptions are percentage changes in the current year from the prior year.
Balance Sheet Assumptions are the assumption’s percentage of total assets.
Post-Implementation:
Sales revenue growth percentages are used for all projected years. The financial statements use these percentages by
dollars by one plus
The following theprojected
items’ growth rate for costs
years’ each are
yearconstant
(compounding).
(i.e. equal to the base year) and are direct inputs from histor
other accrued expenses, taxes payable, other current liabilities, long-term notes payable, deferred taxes payable, pref
dividend distribution to common shareholders.
The following items use growth percentage changes for all projected years: R&D expenses, G&A expenses, interest
payable, and distributions payable. The financial statements use these percentages by multiplying the prior year doll
for each year. Growth is not proportionate to sales.
The following items use growth percentage changes for all projected years: selling expenses, accounts receivable, inv
current assets, other noncurrent assets, accounts payable, unearned revenue, and current portion of long-term debt. T
prior year dollars by one plus the growth rate input. Further, this product is multiplied by one plus the sales growth i
proportionally with sales.
The following items use growth percentage changes for all projected years: selling expenses, accounts receivable, inv
current assets, other noncurrent assets, accounts payable, unearned revenue, and current portion of long-term debt. T
prior year dollars by one plus the growth rate input. Further, this product is multiplied by one plus the sales growth i
proportionally with sales.
Machinery & Equipment and Building and Plant, for all projected years, are estimated capital expenditures in whole
Intangible Asset Amortization

Additional Assumptions
Client should provide their applicable tax rates, weighted average cost of capital, and interest rate on excess cash.
Further, Asset lives and additional asset information should be captured.
Section Two – Calculations

Protected Sheet, Read-only Access
Section Three – Financial Statements
Section Four - Analysis
pact of a variety of initiatives upon a company’s financial statements.
ncial statements and five-year projections in conjunction with inputs
nts provided by the client will serve as the models “base” or “null”
odeled with the client projections. The What-If Model will then
m the base assumptions. These expected changes allow the team to
ation will aid further discussions with management when determining
lysis. Only the input section is editable. All other sections are
quickly. For example, if a subject business’s financial statements
to accommodate the different format. Additionally, if the operating
ific assumptions. Outlined below is a description of Section One, and
and therefore have no operational details.
expenses into the broad categories provided.

balance sheet line items provided.
inputs, but calculations for information purposes.
tements use these percentages by multiplying the prior year sales

and are direct inputs from historical data: other controllable expenses,
able, deferred taxes payable, preferred stock, treasury stock, and
xpenses, G&A expenses, interest expense, interest payable, notes

by multiplying the prior year dollars by one plus the growth rate input
expenses, accounts receivable, inventory, prepaid expenses, other

rent portion of long-term debt. The financial statements multiply the
ed by one plus the sales growth input for each year to vary these items
ed capital expenditures in whole dollars.
d interest rate on excess cash.

Maximize ERP Project Financial Model Input - 48140425.xls
MODEL INPUT
I
Project 2000 2001 2002 2003 2004
Project Costs-Capitalized 5 0 0 0 0
Project Costs-Expensed 1 1 1 1 1
Project Fees 0.5 0.5 0.5 0.5 0.5
Date (MM/DD/YYYY) 7/1/1999
II
Historical Financial Information Pre-Implementation Base Year*
Income Statement 1996 1997 1998 1999
Sales Revenue 111,211

Net Sales Revenue 111,211
Cost of Sales 60,001
Selling Expenses 0
R&D Expenses 0
General and Administrative 7,518
Total Non-Sales Expenses 7,518
Depreciation 4,884
Amortization 0
Other Controllable Expenses 250
Interest Expense 647
Interest Income 0
Miscellaneous Income 0
Income Tax 32,631
Preferred Dividends 0
* Current or Post-Implementation Year
STRICTLY CONFIDENTIAL -- 5 of 32 12/16/2010, 15:48:15

Unaudited Preliminary Draft
For discussion and review purposes only

MODEL INPUT
Historical Financial Information Pre-Implementation Base Year*
Balance Sheet 1996 1997 1998 1999
Current Assets
Cash 1,652
Accounts Receivable 6,860
Inventory 5,472
Prepaid Expenses 875
Other Current Assets 4,790
Noncurrent Assets
Machinery and Equipment 0
Building and Plant 61,962
Accumulated Depreciation 0
Deferred Income Tax Asset 0
Other Noncurrent Assets 2,534
Intangible Assets
Deferred Fin./ License/Startup 0
Goodwill 0
Other Intangibles 0
Accumulated Amortization 0
Current Liabilities
Interest Payable 0
Accounts Payable 0 7,677
Other Accrued Expenses 4,445
Unearned Revenue 0
Notes Payable 4,109
Current Portion of Long Term Debt 0
Taxes Payable 2,359
Distributions Payable 0
Other Current Liabilities 8,153
Noncurrent Liabilities
Long-Term Notes 10,901
Deferred Income Tax Liability 10,939
Deferred Taxes Payable 770
Shareholder Equity
Retained Earnings 49,365
Common Equity 2,822
Additional Paid-in Capital 0
Preferred Stock 668
Treasury Stock (16,977)
Other Equity (1,086)
Number of Shares - Common Stock 2,428


MODEL INPUT
III Pre-Implementation Base Year* Post-Implementation Growth
Operating Assumptions 1996 1997 1998 1999 Benchmark 2000 2001 2002 2003
Income Statement Assumptions
Sales Revenue #DIV/0! #DIV/0! #DIV/0! 5.00% 5.00% 5.00% 5.00%

Other Controllable Expenses 0.00% 250 250 250 250 250
R&D Expenses #DIV/0! #DIV/0! #DIV/0! 0.00% 0.00% 0.00% 0.00%
Selling Expenses #DIV/0! #DIV/0! #DIV/0! 0.00% 0.00% 0.00% 0.00%
General and Administrative #DIV/0! #DIV/0! #DIV/0! 0.00% 0.00% 0.00% 0.00%
Projected Expenses
Interest Expense 0 0 0 647 0.0% 0.0% 0.0% 0.0%
Pre-Implementation Post-Implementation Percentages

Gross Margin Percentage N/A N/A N/A 46.0% 46.0% 46.0% 46.0% 46.0%
Cost of Sales (% Rev) #DIV/0! #DIV/0! #DIV/0! 54% 54.0% 54.0% 54.0% 54.0%

2004
5.00%
250
0.00%
0.00%
0.00%
0.0%
Post-Implementation Percentages
46.0%
54.0%

MODEL INPUT
Pre-Implementation Base Year* Post-Implementation Growth
Operating Assumptions 1996 1997 1998 1999 Benchmark 2000 2001 2002 2003
Balance Sheet Items
Current Assets
Accounts Receivable #DIV/0! #DIV/0! #DIV/0! 8% 0% 0% 0% 0%
Inventory #DIV/0! #DIV/0! #DIV/0! 7% 0% 0% 0% 0%
Prepaid Expenses #DIV/0! #DIV/0! #DIV/0! 1% 0% 0% 0% 0%
Other Current Assets #DIV/0! #DIV/0! #DIV/0! 6% 0% 0% 0% 0%
Noncurrent Assets
Capital Expenditures:
Machinery and Equipment 0 0 #DIV/0! 0% $0.00 $0.00 $0.00 $0.00
Building and Plant 0 0 0 74% $0.00 $0.00 $0.00 $0.00
Other Noncurrent Assets #DIV/0! #DIV/0! #DIV/0! 3% 0% 0% 0% 0%
Current Liabilities
Interest Payable 0 0 0 0 0% 0% 0% 0%
Accounts Payable #DIV/0! #DIV/0! #DIV/0! 7% 0% 0% 0% 0%
Other Accrued Expenses 0 0 0 4,445 0% 0% 0% 0%
Unearned Revenue #DIV/0! #DIV/0! #DIV/0! 0% 0% 0% 0% 0%
Notes Payable 0 0 0 4,109 0% 0% 0% 0%
Current Portion of Long Term Debt #DIV/0! #DIV/0! #DIV/0! 0% 0% 0% 0% 0%
Taxes Payable 0 0 0 2,359 0% 0% 0% 0%
Distributions Payable 0 0 0 0 0% 0% 0% 0%
Other Current Liabilities 0 0 0 8,153 0% 0% 0% 0%
Long-Term Notes Payable 0 0 0 10,901 0% 0% 0% 0%
Deferred Taxes Payable 0 0 0 770 0% 0% 0% 0%
Equity Assumptions
Preferred Stock 0 0 0 668 668 668 668 668
Treasury Stock 0 0 0 (16,977) (16,977) (16,977) (16,977) (16,977)
Cash Flow Assumptions
Preferred Stock Dividends 6%
Dividend Distributions to Common Shareholders
Days in Year 365

2004
0%
0%
0%
0%
$0.00
$0.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
668
(16,977)

MODEL INPUT
IV
Intangible Assets Amortization Percent
Period Amortizable
Deferred Fin./ License/Startup 10
Goodwill 40
Other Intangibles 5
Project Costs-Capitalized 10
Project Fees 10 100.00%
V
Additional Assumptions
Effective Federal Income Tax Rate 86.07%
Weighted Average Cost of Capital 10.00%
Effective State Income Tax Rate 0.00%
Interest Income Rate on Excess Cash Balances 0.00%
Asset Lives
Machinery and Equipment 7
Building and Plant 15
Fair Market Value of Assets in Excess of Book:

Inventory 0
Fixed Assets 0
Current Liabilities Assumed 0


Maximize ERP Project Financial Model Calculations - 48140425.xls
CALCULATIONS
Book Depreciation Existing 2000 2001 2002
Existing Basis Life Basis
Machinery and Equipment 7 0 0 0 0
Building and Plant 12.70 61,962 4,879 4,879 4,879
Total 4,879 4,879 4,879
Incremental Capital Expenditures

2000 Machinery and Equipment 0 0 0
2000 Building and Plant 0 0 0
0 0 0
2001 Machinery and Equipment 0 0
2001 Building and Plant 0 0
0 0
2002 Machinery and Equipment 0
2002 Building and Plant 0
0
2003 Machinery and Equipment
2003 Building and Plant
2004 Machinery and Equipment

2004 Building and Plant
Total Book Depreciation 4,879 4,879 4,879

2003 2004
0 ###
0
4,879 4,879
4,879 4,879
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
0
0
4,879 4,879

CALCULATIONS
Income Taxes 2000 2001 2002
Income from Continuing Operations 40,475 43,164 45,986

Taxable Income Before NOL 40,475 43,164 45,986
Less: NOL Utilized 0 0 0
Taxable Income 40,475 43,164 45,986

Blended
Cash Income Taxes State @ 0.00% Federal @ 86.07% 86.07% 34,837 37,151 39,581
Income Taxes, per Books 34,837 37,151 39,581
Current Year Deferred Income Tax Benefit (Expense) - Temporary Difference 0 0 0
Cumulative Deferred Income Tax Asset (Liability) 0 0 0
Net Operating Loss (“NOL”), Beginning Balance 0 0 0

Additional NOL Created 0 0 0
NOL Utilized 0 0 0
NOL, Ending Balance 0 0 0

2003 2004
48,951 52,063
48,951 52,063
0 0
48,951 52,063
42,132 44,810
42,132 44,810
0 0
0 0
0 0
0 0
0 0
0 0

CALCULATIONS
Intangible Asset Amortization Existing 2000 2001 2002
Life Basis
Lic. Agr. / Def. Fin. 10
Beginning Balance 0 0 0
Amortization 0 0 0
Ending Balance 0 0 0
Goodwill 40
Amortization 0 0 0
Incremental Project Expenditures

Project Costs-Capitalized 10
Project Fees 10
2000 Project Costs-Capitalized 0 0 0

2000 Project Fees 0 0 0
0 1 1
2001 Project Costs-Capitalized 0 0
2001 Project Fees 0 0
0 0
2002 Project Costs-Capitalized 0
2002 Project Fees 0
0
2003 Project Costs-Capitalized
2003 Project Fees
2004 Project Costs-Capitalized

2004 Project Fees
Other Intangibles 5
Amortization 0 0 0
Total Amortization 0 1 1

2003 2004
0 0
0 0
0 ###
0
0 0
0 0
0 0
0 0
0 0
1 1
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 ###
0
0 0
0
0
0
0 0
0 0
0 0
1 1

CALCULATIONS
Pre-Implementation Post-Implementation
1996 1997 1998 1999 2000 2001 2002
SVA
Income From Continuing Operations 0 0 0 37,911 40,475 43,164 45,986
Less: W.A.C.C. x (Total Noncurrent Assets + Working Capital) 0 0 0 5,740 6,300 6,897 7,534
SVA 0 0 0 32,171 34,175 36,266 38,453
NPV & IRR

Net Cash Flow 9,829 10,177 10,536
Less: Total Project Costs 7 2 2
Cash Outflow/Inflow 9,823 10,175 10,535

Post-Implementation
2003 2004
###
48,951 52,063
8,212 8,933
40,739 43,130
10,914 11,310
2 2
10,912 11,309

Maximize ERP Project Financial Model Statements - 48140425.xls
BALANCE SHEET (Million of Dollars)
ASSETS 1996 1997 1998 1999 2000 2001 2002 2003
Current Assets
Cash 0 0 0 1,652 11,481 21,658 32,194 43,108
Accounts Receivable 0 0 0 6,860 7,203 7,563 7,941 8,338
Inventory 0 0 0 5,472 5,746 6,033 6,335 6,651
Prepaid Expenses 0 0 0 875 919 965 1,013 1,064
Other Current Assets 0 0 0 4,790 5,030 5,281 5,545 5,822
Total Current Assets 0 0 0 19,649 30,378 41,500 53,028 64,983
Noncurrent Assets
Machinery and Equipment 0 0 0 0 0 0 0 0
Building and Plant 0 0 0 61,962 61,962 61,962 61,962 61,962
Less: Accumulated Depreciation 0 0 0 0 (4,879) (9,758) (14,637) (19,516)
Net Fixed Assets 0 0 0 61,962 57,083 52,204 47,325 42,446
Deferred Income Tax Asset 0 0 0 0 0 0 0 0

Other Noncurrent Assets 0 0 0 2,534 2,661 2,794 2,933 3,080
Intangible Assets
Deferred Fin./ License/Startup 0 0 0 0 0 0 0 0
Goodwill 0 0 0 0 0 0 0 0
Project Costs-Capitalized 5 5 5 5
Project Fees 0 1 2 2
Other Intangibles 0 0 0 0 0 0 0 0
Less: Accumulated Amortization (0) (1) (1) (2)
Total Intangible Assets 0 0 0 0 5 5 5 5
Total Noncurrent Assets 0 0 0 64,496 59,749 55,003 50,264 45,531
Total Assets 0 0 0 84,145 90,127 96,503 103,292 110,515

Post-Implementation
2004
54,418
8,755
6,984
1,117
###
6,113
77,387
0
61,962
(24,394)
37,568
0
3,234
0
0
###
5
###
3
0
(3)
5
40,806
118,194

BALANCE SHEET (Million of Dollars)
LIABILITIES 1996 1997 1998 1999 2000 2001 2002 2003
Current Liabilities
Interest Payable 0 0 0 0 0 0 0 0
Accounts Payable 0 0 0 7,677 8,061 8,464 8,887 9,331
Other Accrued Expenses 0 0 0 4,445 4,445 4,445 4,445 4,445
Unearned Revenue 0 0 0 0 0 0 0 0
Notes Payable 0 0 0 4,109 4,109 4,109 4,109 4,109
Current Portion of Long Term Debt 0 0 0 0 0 0 0 0
Taxes Payable 0 0 0 2,359 2,359 2,359 2,359 2,359
Distributions Payable 0 0 0 0 0 0 0 0
Other Current Liabilities 0 0 0 8,153 8,153 8,153 8,153 8,153
Total Current Liabilities 0 0 0 26,743 27,127 27,530 27,953 28,397
Long-Term Notes 0 0 0 10,901 10,901 10,901 10,901 10,901
Deferred Income Tax Liability 0 0 0 10,939 10,939 10,939 10,939 10,939
Deferred Taxes Payable 0 0 0 770 770 770 770 770
Total Noncurrent Liabilities 0 0 0 22,610 22,610 22,610 22,610 22,610
Total Liabilities 0 0 0 49,353 49,737 50,140 50,563 51,007
SHAREHOLDER’S EQUITY
Retained Earnings 0 0 0 49,365 54,963 60,936 67,302 74,080

Common Equity 0 0 0 1,736 1,736 1,736 1,736 1,736
Additional Paid in Capital 0 0 0 0 0 0 0 0
Preferred Stock 0 0 0 668 668 668 668 668
Treasury Stock 0 0 0 (16,977) (16,977) (16,977) (16,977) (16,977)
Total Shareholder’s Equity 0 0 0 34,792 40,390 46,363 52,729 59,507
Total Liabilities and Shareholder’s Equity 0 0 0 84,145 90,127 96,503 103,292 110,515

Post-Implementation
2004
###
0
9,798
4,445
0
4,109
###
0
2,359
###
###
0
8,153
28,864
10,901
10,939
770
22,610
51,474
81,293
1,736
0
668
###
(16,977)
###
66,720
118,194

STATEMENT OF INCOME AND RETAINED EARNINGS (Million of Dollars)
1996 1997 1998 1999 2000 2001 2002 2003
Sales Revenue 0 0 0 111,211 116,772 122,610 128,741 135,178

Net Sales Revenue 0 0 0 111,211 116,772 122,610 128,741 135,178
Cost of Sales 0 0 0 60,001 63,001 66,151 69,459 72,932
Gross Margin on Sales 0 0 0 51,210 53,771 56,459 59,282 62,246
Gross Margin Percentage N/A 46.05% 46.05% 46.05% 46.05% 46.05%
Expense Projections '99 Forward

Project Costs-Expensed 1 1 1 1
R&D Expenses 0 0 0 0 0 0 0 0
Other Controllable Expenses 250 250 250 250 250
Selling Expenses 0 0 0 0 0 0 0 0
General and Admin Expenses 0 0 0 7,518 7,518 7,518 7,518 7,518
Total Non-Sales Expenses 0 0 0 7,768 7,769 7,769 7,769 7,769
Earnings Before Interest, Tax, Depr. and Amort. 0 0 0 43,442 46,002 48,690 51,513 54,477
Depreciation 0 0 0 4,884 4,879 4,879 4,879 4,879

Amortization 0 0 0 0 0 1 1 1
Total Operating Expenses 0 0 0 12,652 12,648 12,648 12,649 12,649
Earnings Before Interest and Tax (“EBIT”) 0 0 0 38,558 41,122 43,811 46,633 49,598
Total Interest Expense 0 0 0 647 647 647 647 647
Interest Income 0 0 0 0 0
Miscellaneous Income 0 0 0 0 0 0 0 0
Income from Continuing Operations 0 0 0 37,911 40,475 43,164 45,986 48,951
Provision for State & Federal Tax 0 0 0 32,631 34,837 37,151 39,581 42,132
Net Income Before Dividends 0 0 0 5,280 5,638 6,013 6,406 6,819
Preferred Dividends 0 0 0 0 40 40 40 40
Net Income Available to Common Shareholders 0 0 0 5,280 5,598 5,973 6,366 6,779
Retained Earnings, Beginning of Period 0 49,365 54,963 60,936 67,302

Less: Dividends (40) (40) (40) (40)
Retained Earnings, End of Period 0 0 0 5,280 54,963 60,936 67,302 74,080

Post-Implementation
2004
141,937
###
141,937
76,578
65,358
46.05%
###
1
0
250
0
7,518
7,769
###
57,589
###
4,879
1
12,649
52,710
647
###
0
###
0
52,063
44,810
7,252
40
7,212
74,080
(40)
81,293

CASH FLOW STATEMENT (Million of Dollars)
1996 1997 1998 1999 2000 2001 2002 2003
Net Income Before Dividends 5,638 6,013 6,406 6,819

Adjustments to Reconcile Net Income to Cash from Operations
Project Costs-Capitalized (5) 0 0 0
Project Fees (0) (0) (0) (0)
Depreciation and Amortization 4,879 4,879 4,880 4,880
Change in Accounts Receivable (343) (360) (378) (397)
Change in Inventory (274) (287) (302) (317)
Change in Prepaid Expenses (44) (46) (48) (51)
Change in Other Current Assets (240) (251) (264) (277)
Change in Total Current Assets 0 0 0 0 (900) (945) (992) (1,042)
Change in Interest Payable 0 0 0 0
Change in Accounts Payable 384 403 423 444
Change in Current Portion of Long Term Debt 0 0 0 0
Accrued Expenses and Bonuses 0 0 0 0
Change in Customer Deposits 0 0 0 0
Change in Total Current Liabilities 0 0 0 0 384 403 423 444
Change in Other Noncurrent Assets (127) (133) (140) (147)
Change in Deferred Income Tax 0 0 0 0
Change in Deferred Taxes Payable 0 0 0 0
Cash Provided (Used) by Operating Activities 0 0 0 0 9,869 10,217 10,576 10,954
Investing Activities
Capital Expenditures: 0 0 0 0
Cash Provided (Used) by Investing Activities 0 0 0 0 0 0 0 0
Financing Activities
Change in Long-Term Notes 0 0 0 0
Change in Notes Payable 0 0 0 0
Preferred Dividends (40) (40) (40) (40)
Cash Provided (Used) by Financing Activities (40) (40) (40) (40)
Net Cash Flow Available to Common Shareholders 0 0 0 0 9,829 10,177 10,536 10,914
Dividend Distributions to Common Shareholders 0 0 0 0

Net Cash Flow 0 0 0 0 9,829 10,177 10,536 10,914
Cash, Beginning Balance 1,652 11,481 21,658 32,194

Cash, Ending Balance 0 0 0 0 11,481 21,658 32,194 43,108

Post-Implementation
2004
7,252
0
###
(0)
4,880
(417)
(333)
(53)
(291)
(1,094)
###
0
467
0
0
0
467
###
(154)
0
0
11,350
###
0
0
0
0
(40)
(40)
11,310
0
11,310
43,108
54,418

Maximize ERP Project Financial Model Analyses - 48140425.xls
ANALYSIS
Financial and Operating Ratios 1996 1997 1998 1999 Benchmark 2000 2001 2002
Liquidity Ratios
Current Ratio (Current Assets/Current Liabilities) 0.7 1.1 1.5 1.9
Quick Ratio (Cash, Equivalents and Accounts Receivable/Current Liabilities) 0.3 0.7 1.1 1.4
Working Capital (Current Assets Less Current Liabilities) (7,094) 3,251 13,970 25,075
Activity Ratios
Sales/Average Receivables 32.4 16.6 16.6 16.6
Days in Average Receivables 11.3 22.0 22.0 22.0
Cost of Sales/Average Inventory 21.9 11.2 11.2 11.2
Days in Average Inventory 16.6 32.5 32.5 32.5
Cost of Sales/Average Accounts Payable 15.6 8.0 8.0 8.0
Days in Average Accounts Payable 23.4 45.6 45.6 45.6
Working Capital Turnover (Net Sales Revenue/(Average Working Capital) (15.7) 35.9 14.2 6.6
Fixed Asset Turnover (Net Sales Revenue/Average Net Fixed Assets) 3.6 2.0 2.2 2.6
Asset Turnover (Net Sales Revenue/Average Total Assets) 2.6 1.3 1.3 1.3
Profitability Ratios
Net Income/Average Shareholder’s Equity 0.30 0.15 0.14 0.13
Growth
Sales Growth 5% 5% 5%
EPS 2.17 2.32 2.48 2.64
Cost
NI/Sales (Profit Margin) 5% 5% 5% 5%
Gross Margin 46% 46% 46% 46%
SG&A as a % of Sales 7% 7% 6% 6%
Capital
Assets/Sales #DIV/0! #DIV/0! #DIV/0! 76% 77% 79% 80%
SVA 0 0 0 32,171 34,175 36,266 38,453
Project
ROI #DIV/0! #DIV/0! #DIV/0! 15% 14% 13% 12%
NPV $39,729
IRR Err:523

Maximize ERP Project Financial Model Analyses - 48140425.xls
Post-Implementation
2003 2004
2.3 2.7
1.8 2.2
36,586 48,523
16.6 16.6
22.0 22.0
11.2 11.2
32.5 32.5
8.0 8.0
45.6 45.6
4.4 3.3
3.0 3.5
1.3 1.2
0.12 0.11
5% ###
5%
2.81 2.99
###
5% ###
5%
46% 46%
###
6% ###
5%
82% 83%
40,739 43,130
11% 11%


What-If Analysis Template

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

What-If Analysis Template

Încărcat de

Drepturi de autor:

Formate disponibile

What-If Model – Users Guide

Intangible Asset Amortization

Section Two – Calculations

expenses into the broad categories provided.

inputs, but calculations for information purposes.

tements use these percentages by multiplying the prior year sales

xpenses, G&A expenses, interest expense, interest payable, notes

expenses, accounts receivable, inventory, prepaid expenses, other

d interest rate on excess cash.

Project Fees 0.5 0.5 0.5 0.5 0.5

Date (MM/DD/YYYY) 7/1/1999

Sales Revenue 111,211

* Current or Post-Implementation Year

STRICTLY CONFIDENTIAL -- 5 of 32 12/16/2010, 15:48:15

STRICTLY CONFIDENTIAL -- 6 of 32 12/16/2010, 15:48:15

STRICTLY CONFIDENTIAL -- 7 of 32 12/16/2010, 15:48:15

STRICTLY CONFIDENTIAL -- 8 of 32 12/16/2010, 15:48:15

Sales Revenue #DIV/0! #DIV/0! #DIV/0! 5.00% 5.00% 5.00% 5.00%

Pre-Implementation Post-Implementation Percentages

* Current or Post-Implementation Year

STRICTLY CONFIDENTIAL -- 9 of 32 12/16/2010, 15:48:16

STRICTLY CONFIDENTIAL -- 10 of 32 12/16/2010, 15:48:16

Days in Year 365

* Current or Post-Implementation Year

STRICTLY CONFIDENTIAL -- 11 of 32 12/16/2010, 15:48:16

STRICTLY CONFIDENTIAL -- 12 of 32 12/16/2010, 15:48:16

Deferred Fin./ License/Startup 10

Project Fees 10 100.00%

Effective Federal Income Tax Rate 86.07%

Weighted Average Cost of Capital 10.00%

Effective State Income Tax Rate 0.00%

Interest Income Rate on Excess Cash Balances 0.00%

Building and Plant 15

Fair Market Value of Assets in Excess of Book:

Current Liabilities Assumed 0

STRICTLY CONFIDENTIAL -- 13 of 32 12/16/2010, 15:48:16

STRICTLY CONFIDENTIAL -- 14 of 32 12/16/2010, 15:48:16

Incremental Capital Expenditures

2004 Machinery and Equipment

Total Book Depreciation 4,879 4,879 4,879

STRICTLY CONFIDENTIAL -- 15 of 32 12/16/2010, 15:48:16

STRICTLY CONFIDENTIAL -- 16 of 32 12/16/2010, 15:48:16

Income from Continuing Operations 40,475 43,164 45,986

Less: NOL Utilized 0 0 0

Taxable Income 40,475 43,164 45,986

Cumulative Deferred Income Tax Asset (Liability) 0 0 0

Net Operating Loss (“NOL”), Beginning Balance 0 0 0

STRICTLY CONFIDENTIAL -- 17 of 32 12/16/2010, 15:48:16

STRICTLY CONFIDENTIAL -- 18 of 32 12/16/2010, 15:48:16

Incremental Project Expenditures

2000 Project Costs-Capitalized 0 0 0

2004 Project Costs-Capitalized

STRICTLY CONFIDENTIAL -- 19 of 32 12/16/2010, 15:48:16

STRICTLY CONFIDENTIAL -- 20 of 32 12/16/2010, 15:48:16

NPV & IRR

STRICTLY CONFIDENTIAL -- 21 of 32 12/16/2010, 15:48:16

STRICTLY CONFIDENTIAL -- 22 of 32 12/16/2010, 15:48:16

BALANCE SHEET (Million of Dollars)

Deferred Income Tax Asset 0 0 0 0 0 0 0 0

Total Noncurrent Assets 0 0 0 64,496 59,749 55,003 50,264 45,531

Total Assets 0 0 0 84,145 90,127 96,503 103,292 110,515

STRICTLY CONFIDENTIAL -- 23 of 32 12/16/2010, 15:48:16

STRICTLY CONFIDENTIAL -- 24 of 32 12/16/2010, 15:48:17

BALANCE SHEET (Million of Dollars)