ASME Career Development Series: Sample Engineering Project Financial Evaluation Worksheet ($1000s)

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

ASME Career Development Series : Sample Engineering Project Financial Evaluation Worksheet ($1000s)

Analysis Prepared By :
Project Title or Description:
Year
Calender Year

0
2002

1 Capital Investment

2
3
4
5
6
7
8
9
10

Operating Cash Flows


Revenue
Variable Cost (or COGS)
Gross Profit or Margin
Fixed Costs (or Sales & Admin)
Fixed Costs (R&D)
Depreciation (Tax)
Profit Before Tax (Net Profit)
Tax (no interest charge)
Profit After Tax

11
12
13
14

Other Cash Flows


Capital Investment
Change in Working Capital
Depreciation (Tax)
Total Cash Annual Cash Flow

4
2006

5
2007

6
2008

7
2009

8
2010

9
2011

10
2012

Totals

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
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
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

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
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

18 Net Present Value


19 Internal Rate of Return
20 Payback (Years)

#NUM!

Working Capital Schedule


Working Capital Req't
Change In Working Capital
Working Capital Recovery
Total WC Change

3
2005

0
0
0

1.00000
0
0
0

Depreciation Schedule
Assumed Gov't Allowable
Depreciation

2
2004

15 Discount Factor
16 Discounted Cash Flow
17 Cumulative Cash Flow
Payback evaluation

Base Assumptions
Cost of Goods Sold/Price
Sales & Admin/Revenue
Typical Working Capital Rate
Income Tax Rate
Discount Rate

1
2003

0
0

0.90909
0
0
0

0.82645
0
0
0

0.75131
0
0
0

0.68301
0
0
0

0.62092
0
0
0

0.56447
0
0
0

0.51316
0
0
0

0.46651
0
0
0

0.42410
0
0
0

0.38554
0
0
0

0.0655
0

0.0656
0

0.0983
0

( at
10.0% discount rate)
( with
10.0% initial guess - increase or decrease to find a solution)
( Calc ulated as the first non-zero year)

Notes
Blue values are inputs
Red values are calculated but may be over-written
Black values are all calculated

80.0%
10.0%
5.0%
39.0%
10.0%

0.0000
0

0
0
0
0

0.1000
0

0
0
0
0

0.1800
0

0
0
0
0

0.1440
0

0
0
0
0

0.1152
0

0
0
0
0

0.0922
0

0
0
0
0

0.0737
0

0
0
0
0

0.0655
0

0
0
0
0

0
0
0
0

0
0
0
0

NOTICE: Neither ASME nor the preparer make any representation as to the accuracy or usefulness of this spreadsheet. It is intended as a teaching aid only.
The user is responsible for use or application of the spreadsheet.

0
0
0
0

You might also like