Project #1

Initial Investment
Acqisition Cost
Investment Length (yrs)
Depreciation Method
Tax Benefit

1,000,000
10,000
10
Straight-Line Method

Revenues
F. Expense

0.0500

Salvage Value

125,000

Beginning Book Value

Total Outflow

960,000

Depreciation

Year of Investmet

2010

Ending Book Value

Cash Flows
Initial Revenues

150,000

Initial Variable Cost as %

0.1000

Initial Fixed Cost as %

0.1000

Revenues

Tax Rate

0.2500

Variable Expenses
Fixed Expenses

Discount Rate

0.0800

Ebitda *
Depreciation

End of Investment

2020

Net Present Value

210,466

Internal Rate of Return

13%

Ebit
Taxes
Cash Flows
Discounted CF

* Ebitda=Earnings Before Interest Taxes D

ect #1
Projected Growth Rates
2010

2011

2012

2013

2014

2015

2016

0.1000

0.1000

0.1000

0.1000

0.1000

0.1000

0.1000

0.1000

0.1000

0.1000

0.1000

0.1000

1,000,000

912,500

825,000

737,500

650,000

562,500

87,500

87,500

87,500

87,500

87,500

87,500

912,500

825,000

737,500

650,000

562,500

475,000

Value
1,000,000

Projected Operating Cash Flows

2010

2011

2012

2013

2014

2015

2016

150,000

165,000

181,500

199,650

219,615

241,577

265,734

15,000

16,500

18,150

19,965

21,962

24,158

26,573

15,000

18,150

19,965

21,962

24,158

26,573

29,231

120,000

130,350

143,385

157,724

173,496

190,845

209,930

87,500

87,500

87,500

87,500

87,500

87,500

120,000

42,850

55,885

70,224

85,996

103,345

122,430

30,000

10,713

13,971

17,556

21,499

25,836

30,607

-870,000

119,638

129,414

140,168

151,997

165,009

179,322

-870,000

119,638

119,828

120,171

120,660

121,287

122,044

140167.625

151996.8875

ngs Before Interest Taxes Depreciation and Ammortization

-870000

119637.5

129413.75

165009.0763 179322.4839

2017

2018

2019

2020

0.1000

0.0000

0.0000

0.0000

0.1000

0.0000

0.0000

0.0000

475,000

387,500

300,000

212,500

87,500

87,500

87,500

87,500

387,500

300,000

212,500

125,000

2017

2018

2019

2020

292,308

292,308

292,308

292,308

29,231

29,231

29,231

29,231

32,154

29,231

29,231

29,231

230,923

233,846

233,846

233,846

87,500

87,500

87,500

87,500

143,423

146,346

146,346

146,346

35,856

36,587

36,587

36,587

195,067

197,260

197,260

197,260

122,925

115,099

106,573

98,679

195067.2323

197259.539

197259.539

197259.539

TRUE

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

Follow the steps to enable your Investment Model.

>>

This template is prepared for calculating effective rates for different time periods.

1)

Type the name of the project, investment, etc that you want to model:

>>

Your Investment Model is ready to use. Following steps are for online use.

2)

Visit the site below:

Project #1

http://www.spreadsheetweb.com/getting_started.htm
You will only need the username and password to create your Personal Budget.
3)

Visit the site below:

http://trial.spreadsheetweb.com/spreadsheetweb/
Login to page with your new account information.

4)

Click "Add Web Application" to upload this file. Check "Single Record Application", this will enable to save the model online.
Your Personal Budget will be created automatically.
You can simply use the Personal Budget from that link or place it on your website.

>>

Your Personal Budget will look like:

http://www1.spreadsheetweb.com/SpreadSheetWeb/Output.aspx?ApplicationId=4a9bd8bf-7d89-468b-b7d9-bdbb4c6e2029

>>

In order to see more online applications created with PSW you can check the link below:
http://www.spreadsheetweb.com/demos.htm

Copyright (c) 2009 Pagos, Inc. http://www.pagos.com/

ave the model online.

b-b7d9-bdbb4c6e2029

T_DepreciationRates
Straight-Line Method
Declining Balance Method
Sum of the Years' Digits Method

Sum of Digits:
Declining Ratio Check:

FALSE
TRUE
FALSE

55
0.125

1
2
3
4
2011
2012
2013
2014
0.1
0.1
0.1
0.1
0.2
0.2
0.2
0.2
0.181818 0.163636 0.145455 0.127273

5
6
7
8
9
10
2015
2016
2017
2018
2019
2020
0.1
0.1
0.1
0.1
0.1
0.1
0.2
0.2
0.2
0.2
0.2 0.068677
0.109091 0.090909 0.072727 0.054545 0.036364 0.018182

11

12

13

0
0
0

0
0
-0.01818

0
0
-0.03636

14

15

16

17

18

19

20

21

22

0
0
-0.05455

0
0
-0.07273

0
0
-0.09091

0
0
-0.10909

0
0
-0.12727

0
0
-0.14545

0
0
-0.16364

0
0
-0.18182

0
0
-0.2

23

24

25

26

27

28

0
0
-0.21818

0
0
-0.23636

0
0
-0.25455

0
0
-0.27273

0
0
-0.29091

0
0
-0.30909