Cash Flow - Akron Crane

xlsx

School

University of Michigan *

*We aren’t endorsed by this school

Course

335

Subject

Finance

Date

Jan 9, 2024

Type

xlsx

Pages

7

Uploaded by BrigadierDuck1962

Report
Cost Savings - Annual Annual Growth 3% Inflation 2% 2018 2019 2020 2021 2022 Current Outsourced $ 1,802,731 $ 1,893,949 $ 1,989,783 $ 2,090,466 $ 2,196,244 Direct Materials $ 661,191 $ 694,647 $ 729,796 $ 766,724 $ 805,520 Direct Labor $ 445,357 $ 467,892 $ 491,567 $ 516,441 $ 542,573 Indirect Labor $ 86,400 $ 88,128 $ 89,891 $ 91,688 $ 93,522 Other Operating Costs $ 160,424 $ 163,632 $ 166,905 $ 170,243 $ 173,648 Net Savings $ 449,359 $ 479,649 $ 511,624 $ 545,370 $ 580,980
2023 $ 2,307,374 $ 846,280 $ 570,027 $ 95,393 $ 177,121 $ 618,553
CASH FLOW ANALYSIS WORKSHEET 12/16/2023 Page 3 PROJECT NAME: TYPE OF ANALYSIS: Yearly INITIAL CASH EXPENDITURE: $ 1,466,243.00 YEARLY SHIPMENT VOLUME: UNIT PRICE: UNIT COST: YEAR NUMBER 1 2 3 4 5 Revenue $ 449,359.00 $ 479,649.38 $ 511,623.51 $ 545,369.61 $ 580,980.42 Depreciation expense 5 $ 293,248.60 $ 293,248.60 $ 293,248.60 $ 293,248.60 $ 293,248.60 years Operating expense $ - $ - $ - $ - $ - EBIT $ 156,110.40 $ 186,400.78 $ 218,374.91 $ 252,121.01 $ 287,731.82 Interest expense $63,902.39 $50,982.64 $37,435.66 $23,231.01 $8,336.75 EBT $ 92,208.01 $ 135,418.14 $ 180,939.25 $ 228,890.00 $ 279,395.07 Taxes 21% $ 19,363.68 $ 28,437.81 $ 37,997.24 $ 48,066.90 $ 58,672.96 After tax earnings $ 72,844.33 $ 106,980.33 $ 142,942.00 $ 180,823.10 $ 220,722.10 Add back depreciation $ 293,248.60 $ 293,248.60 $ 293,248.60 $ 293,248.60 $ 293,248.60 Net cash flow $ 366,092.93 $ 400,228.93 $ 436,190.60 $ 474,071.70 $ 513,970.70 Points of Note: Return Rate (other sheet) calculation automatically changes depending on the type of analy Return Rate is always annual If the project is for a cost savings, enter the amount of savings as Revenue; Operating Expe Revenue generators from cost savings could include: materials, inventory reduction, time, a Select analysis type from drop down Enter in the CapEx and/or project expense This may be as low as 21% but it's currently in transition. Be safe and use 28%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
CASH FLOW ANALYSIS WORKSHEET 12/16/2023 Page 4 ysis ense is zero in this case and just about anything else which is an improvement
Net Present Value and Internal Rate of Return Schedule Page 5 Estimated Annual Return: 10.5% Type of Analysis: Yearly Net Return Rate in Calculation: 10.500% INITIAL CASH OUTLAY $ 1,466,243.00 Date Year Cash Flow Rolling NPV Dec-23 0 $ (1,466,243.00) Dec-24 1 $ 366,092.93 $ (1,134,937.18) Dec-25 2 $ 400,228.93 $ (807,156.08) Dec-26 3 $ 436,190.60 $ (483,868.16) Dec-27 4 $ 474,071.70 $ (165,891.74) Dec-28 5 $ 513,970.70 $ 146,088.42 NPV $ 146,088.42 IRR 14.13%
Capital Equipment Financing Schedule Page 6 Annual Rate Number of Years $ 1,466,243 4.75% 5 60 Payment Interest Principal $ 1,466,243.00 1 $27,502.19 $5,803.88 $21,698.31 $21,698.31 $ 1,444,544.69 2 $27,502.19 $5,717.99 $21,784.20 $43,482.51 $ 1,422,760.49 3 $27,502.19 $5,631.76 $21,870.43 $65,352.94 $ 1,400,890.06 4 $27,502.19 $5,545.19 $21,957.00 $87,309.95 $ 1,378,933.05 5 $27,502.19 $5,458.28 $22,043.91 $109,353.86 $ 1,356,889.14 6 $27,502.19 $5,371.02 $22,131.17 $131,485.03 $ 1,334,757.97 7 $27,502.19 $5,283.42 $22,218.77 $153,703.81 $ 1,312,539.19 8 $27,502.19 $5,195.47 $22,306.72 $176,010.53 $ 1,290,232.47 9 $27,502.19 $5,107.17 $22,395.02 $198,405.55 $ 1,267,837.45 10 $27,502.19 $5,018.52 $22,483.67 $220,889.22 $ 1,245,353.78 11 $27,502.19 $4,929.53 $22,572.67 $243,461.88 $ 1,222,781.12 12 $27,502.19 $4,840.18 $22,662.02 $266,123.90 $ 1,200,119.10 13 $27,502.19 $4,750.47 $22,751.72 $288,875.62 $ 1,177,367.38 14 $27,502.19 $4,660.41 $22,841.78 $311,717.40 $ 1,154,525.60 15 $27,502.19 $4,570.00 $22,932.19 $334,649.59 $ 1,131,593.41 16 $27,502.19 $4,479.22 $23,022.97 $357,672.56 $ 1,108,570.44 17 $27,502.19 $4,388.09 $23,114.10 $380,786.66 $ 1,085,456.34 18 $27,502.19 $4,296.60 $23,205.59 $403,992.25 $ 1,062,250.75 19 $27,502.19 $4,204.74 $23,297.45 $427,289.70 $ 1,038,953.30 20 $27,502.19 $4,112.52 $23,389.67 $450,679.36 $ 1,015,563.64 21 $27,502.19 $4,019.94 $23,482.25 $474,161.62 $ 992,081.38 22 $27,502.19 $3,926.99 $23,575.20 $497,736.82 $ 968,506.18 23 $27,502.19 $3,833.67 $23,668.52 $521,405.34 $ 944,837.66 24 $27,502.19 $3,739.98 $23,762.21 $545,167.55 $ 921,075.45 25 $27,502.19 $3,645.92 $23,856.27 $569,023.81 $ 897,219.19 26 $27,502.19 $3,551.49 $23,950.70 $592,974.51 $ 873,268.49 27 $27,502.19 $3,456.69 $24,045.50 $617,020.02 $ 849,222.98 28 $27,502.19 $3,361.51 $24,140.68 $641,160.70 $ 825,082.30 29 $27,502.19 $3,265.95 $24,236.24 $665,396.94 $ 800,846.06 30 $27,502.19 $3,170.02 $24,332.18 $689,729.11 $ 776,513.89 31 $27,502.19 $3,073.70 $24,428.49 $714,157.60 $ 752,085.40 32 $27,502.19 $2,977.00 $24,525.19 $738,682.79 $ 727,560.21 33 $27,502.19 $2,879.93 $24,622.27 $763,305.06 $ 702,937.94 34 $27,502.19 $2,782.46 $24,719.73 $788,024.78 $ 678,218.22 35 $27,502.19 $2,684.61 $24,817.58 $812,842.36 $ 653,400.64 36 $27,502.19 $2,586.38 $24,915.81 $837,758.17 $ 628,484.83 37 $27,502.19 $2,487.75 $25,014.44 $862,772.61 $ 603,470.39 38 $27,502.19 $2,388.74 $25,113.45 $887,886.07 $ 578,356.93 39 $27,502.19 $2,289.33 $25,212.86 $913,098.93 $ 553,144.07 40 $27,502.19 $2,189.53 $25,312.66 $938,411.59 $ 527,831.41 41 $27,502.19 $2,089.33 $25,412.86 $963,824.45 $ 502,418.55 42 $27,502.19 $1,988.74 $25,513.45 $989,337.90 $ 476,905.10 43 $27,502.19 $1,887.75 $25,614.44 $1,014,952.34 $ 451,290.66 44 $27,502.19 $1,786.36 $25,715.83 $1,040,668.17 $ 425,574.83 45 $27,502.19 $1,684.57 $25,817.62 $1,066,485.80 $ 399,757.20 46 $27,502.19 $1,582.37 $25,919.82 $1,092,405.62 $ 373,837.38 47 $27,502.19 $1,479.77 $26,022.42 $1,118,428.03 $ 347,814.97 48 $27,502.19 $1,376.77 $26,125.42 $1,144,553.46 $ 321,689.54 49 $27,502.19 $1,273.35 $26,228.84 $1,170,782.29 $ 295,460.71 50 $27,502.19 $1,169.53 $26,332.66 $1,197,114.95 $ 269,128.05 51 $27,502.19 $1,065.30 $26,436.89 $1,223,551.84 $ 242,691.16 52 $27,502.19 $960.65 $26,541.54 $1,250,093.38 $ 216,149.62 53 $27,502.19 $855.59 $26,646.60 $1,276,739.98 $ 189,503.02 54 $27,502.19 $750.12 $26,752.07 $1,303,492.06 $ 162,750.94 55 $27,502.19 $644.22 $26,857.97 $1,330,350.02 $ 135,892.98 56 $27,502.19 $537.91 $26,964.28 $1,357,314.31 $ 108,928.69 57 $27,502.19 $431.18 $27,071.01 $1,384,385.32 $ 81,857.68 58 $27,502.19 $324.02 $27,178.17 $1,411,563.49 $ 54,679.51 59 $27,502.19 $216.44 $27,285.75 $1,438,849.24 $ 27,393.76 60 $27,502.19 $108.43 $27,393.76 $1,466,243.00 $ - 61 $1,650,131.45 $183,888.45 $1,466,243.00 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 Amount Financed Number of Periods Payment Number Extra Principal Principal Paid Remaining Principal
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Analysis Type Daily Weekly Monthly Quarterly Yearly