Académique Documents
Professionnel Documents
Culture Documents
)
Purpose of Spreadsheet: Revised: 11/22/2002 active
Wksh3
To illustrate concepts related to financial analysis and forecasting. Wksh5
The financial analysis uses a combination of ratios and industry averages to Wksh7
evaluate the financial performance of the company. Trend line graphs are also Wksh9
generated, comparing the company's performance with the industry averages. Wksh11
Finally, the historical information is used to prepare a set of pro forma Wksh13
financial statements using both linear and non-linear functions. Wksh15
Required Inputs:
You will need to collect financial statements for several reporting periods. If you
want to benchmark the performance against the industry, then you will also need
to collect industry averages. The spreadsheet is setup to capture five reporting
periods (annual, quarterly, monthly). All input fields are highlighted in yellow.
For best results, SEC Filings are suggested since these reports provide more
detail than published financial statements.
Note: A small red triangle in the upper right corner of a cell indicates that a comment has
been inserted. Point your mouse over the cell and the comment will appear.
Worksheets:
This spreadsheet consists of the following worksheets, divided into three sections:
Caution: If you enter less than five years of historical information, certain worksheet
formulas may have to be revised.
11 Pro Forma - Simple Set of pro forma financials using simple assumptions
12 Pro Forma - Regression Set of pro forma financials using linear trending
13 Pro Forma - Exponential Set of pro forma financials using exponential smoothing
14 Scenario Analysis Example of Scenario Analysis and Goal Seek Analysis
15 Budget Analysis Preliminary budget analysis
16 Final Budgets Set of budgets per various assumptions and forecasts.
Note: Some additional worksheets (Answer Reports 1 & 2) may appear in the spreadsheet
due to the running of Solver.
Macros:
No macros have been used in this spreadsheet to give everyone some assurance that no viruses
are contained in the spreadsheet. However, you are free to add your own macros to save time.
Tools > Macro > Record New Macro
Excel Functions:
This spreadsheet uses certain financial functions (such as =TREND) which might not be
found in your version of Microsoft Excel. To take full advantage of financial and statistical
functions, you should install the Add On package titled: Analysis TookPak. Go to the main
tool bar, select Tools => Add-Ins => check the Analysis TookPak option, insert your
Excel CD and install the Analysis ToolPak. Also, you might want to install the Solver
Add-in since this is useful for solving special forecasting issues (such as finding the
optimal exponential factor).
Compatibility:
This spreadsheet was created with Microsoft Excel 2000. Older versions of Excel (such as 97)
may not be compatible with this spreadsheet.
Corrections:
With any “attempt” to build an Excel Model, I can easily make some mistakes.
So if you have suggestions to make the model better, drop me an email
and I’ll be glad to improve the financial model. My email address is: matt@exinfm.com
CA,CS,B.com(Hons.)
Wksh2
Wksh4
Wksh6
Wksh8
Wksh10
Wksh12
Wksh14
Wksh16
certain worksheet
mple assumptions
near trending
xponential smoothing
Goal Seek Analysis
2-4 Most Current Period 2008 (1999, July 1998, 6/30/97, etc.)
2-5 Previous Period 2007 (1999, July 1998, 6/30/97, etc.)
2-6 2nd Previous Period 2006 (1999, July 1998, 6/30/97, etc.)
2-7 3rd Previous Period 2005 (1999, July 1998, 6/30/97, etc.)
2-8 4th Previous Period 2004 (1999, July 1998, 6/30/97, etc.)
Working Capital:
Current Assets 3,895 5,025 5,763 6,804 7,511
Current Liabilities 4,312 6,245 7,375 8,590 9,687
Working Capital (417) (1,220) (1,612) (1,786) (2,176)
Liquid Capital:
Cash and Cash Equivalents 990 950 901 998 870
Marketable Securities 10 15 12 6 11
Accounts Receivable 1,020 1,550 1,830 2,250 3,040
Notes Receivable 0 0 0 0 0
Total Current Liabilities (4,312) (6,245) (7,375) (8,590) (9,687)
Long Term Debt (1,160) (1,750) (2,600) (3,600) (3,950)
Preferred Equity 0 0 0 0 0
Liquid Capital (3,452) (5,480) (7,232) (8,936) (9,716)
The following valuation indicators are very simple and basic; they are used as quick, rough estmates.
Market Capitalization:
Market Cap - Common Stk $29,898 $37,281 $48,239 $45,192 $38,867
Market Cap - Preferred Stk $0.00 $0.00 $0.00 $0.00 $0.00
Total Market Capitalization $29,898 $37,281 $48,239 $45,192 $38,867
Present Value:
Normalized Cash Flow Weight %'s 5.00% 10.00% 15.00% 30.00% 40.00%
Key Financial Data for
XYZ Ltd
millions of Rs.
Annual Annual Annual Annual Annual
Period Period Period Period Period
Description 2004 2005 2006 2007 2008
Normalized Cash Flow 794
Number of Future Periods 15
Required Rate of Return 11.00%
Present Value of Free Cash Flow $5,711
Present Value of Selling Price $315,000 <= estimated selling price $65,836
Present Value of Business $71,547
Revenue Multiplier:
Recent Gross Revenues 27,448
Average Competitive Rev Multiplier 3.14
Value based on Revenue Multiple $86,187
Capitalization of Earnings:
Normalized Net Income Weights % 5.00% 5.00% 25.00% 30.00% 35.00%
Normalized Net Income 6,681
Capitalization Rate 12.00%
Nominal Growth Rate 3.50%
Net Capitalization Rate 8.50%
Value based on Earnings $78,605
Operating Cash Flow to Net Income 1.10 1.25 1.14 1.08 1.11
Liquidity Index:
Cash - Days Removed 0 0 0 0 0
Cash Balance 990 950 901 998 870
Cash Balance Total 0 0 0 0 0
Marketable Sec - Days Removed 11 12 16 15 14
Marketable Securities Balance 10 15 12 6 11
Marketable Securities Total 110 180 192 90 154
Receivables - Days Removed 34 30 31 32 36
Receivable Balance 1,020 1,550 1,830 2,250 3,040
Receivable Balance Total 34,257 46,158 56,217 72,213 110,751
Inventory - Days Removed 79 61 67 72 71
Inventory Balance 1,005 1,360 1,650 1,900 2,060
Inventory Balance Total 79,745 83,261 110,092 136,018 146,676
Other - Days Removed 16 22 26 21 19
Other Current Assets Balance 870 1,150 1,370 1,650 1,530
Other Current Assets Total 13,920 25,300 35,620 34,650 29,070
Liquidity Index (Days) 33 31 35 36 38
Z Score:
1.2 x (working capital / total assets) (0.03) (0.07) (0.08) (0.07) (0.08)
1.4 x (retained earn / total assets) 0.42 0.46 0.54 0.65 0.82
3.3 x (EBIT / total assets) 0.74 0.94 1.09 1.06 1.03
.6 x (market value equity / b.v. debt) 15.46 12.78 11.13 7.53 5.90
.999 x (sales / total assets) 0.70 0.78 0.82 0.77 0.80
Z Score 17.29 14.90 13.51 9.94 8.48
Receivable Turnover:
Credit Sales 11,520 15,750 20,080 23,200 26,500
Average Receivable Balance 1,060 1,285 1,690 2,040 2,645
Receivable Turnover 10.9 12.3 11.9 11.4 10.0
Inventory Turnover:
Average Inventory Balance 1,046 1,183 1,505 1,775 1,980
Inventory Turnover 4.6 6.0 5.5 5.1 5.1
Days in Inventory 79 61 67 72 71
We added the following two ratios to assess if the Company has excessive growth:
4-13 Provision for Taxes (790) (1,005) (2,050)
8-17 Trading Ratio - Company 1.24 1.37 1.52
8-18 Trading Ratio - Industry 1.26 1.28 1.31
Source for Benchmark Data: Almanac of Business and Industrial Financial Ratios by Leo Troy, Prentice Ha
0.30
Acid Test Ratio
0.20 - Company
0.10
0.00
2004 2005 2006 2007 2008
Periods
0.60
Current Ratio -
0.40 Company
0.20
0.00
2004 2005 2006 2007 2008
Periods
0.40 Company
0.20
0.00
2004 2005 2006 2007 2008
Periods
Turnover -
8.00
Industry
6.00 Receivable
4.00 Turnover -
Company
2.00
0.00
2004 2005 2006 2007 2008
Periods
35
30
Days to Collect
25 A/R - Industry
20 Days to Collect
15 A/R - Company
10
5
0
2004 2005 2006 2007 2008
Periods
Turnover -
4.00
Industry
3.00 Inventory
2.00 Turnover -
Company
1.00
0.00
2004 2005 2006 2007 2008
6.00
5.00 Inventory
Turnover Rate
Turnover -
4.00
Industry
3.00 Inventory
2.00 Turnover -
Company
1.00
0.00
2004 2005 2006 2007 2008
Periods
80
Days in
60 Inventory -
Industry
40 Days in
Inventory -
20 Company
0
2004 2005 2006 2007 2008
Periods
1.20
Asset Turnover
1.00 - Industry
0.80 Asset Turnover
0.60 - Company
0.40
0.20
0.00
2004 2005 2006 2007 2008
Periods
35.00%
30.00% Return on Total
25.00% Assets -
20.00% Industry
15.00% Return on Total
Assets -
10.00%
Company
5.00%
0.00%
2004 2005 2006 2007 2008
Periods
10.00%
Company
Retur
5.00%
0.00%
2004 2005 2006 2007 2008
Periods
50%
Debt to Equity
40%
- Industry
30% Debt to Equity
20% - Company
10%
0%
2004 2005 2006 2007 2008
Periods
50
Times Interest
40
Earned -
30 Industry
Times Interest
20 Earned -
10 Company
0
2004 2005 2006 2007 2008
Periods
Times Interest
0
2004 2005 2006 2007 2008
Periods
2.50
2.00
Trading Ratio -
Industry
Ratio
1.50
Trading Ratio -
1.00 Company
0.50
0.00
2004 2005 2006 2007 2008
Periods
2.50
1.50
Net Sales to
1.00 Net Worth -
Company
0.50
0.00
2004 2005 2006 2007 2008
Periods
ubject company.
nchmark data,
y" line will be null
Annual Annual
Period Period
2007 2008
0.49 0.48
0.38 0.40
1.08 1.07
0.79 0.78
8.20 8.30
11.37 10.02
41 41
32 36
4.30 4.38
5.10 5.13
89 82
72 71
1.68 1.69
0.77 0.80
62.00% 63.00%
63.36% 62.96%
19.00% 20.00%
31.98% 28.06%
34.00% 36.00%
27.33% 23.23%
19.00% 20.00%
33.42% 25.89%
34% 32%
57% 53%
39 43
37 35
(2,105) (2,660)
1.44 1.49
1.30 1.27
1.45 1.63
1.22 1.20
Current Ratio -
Industry
Current Ratio -
Company
Company
son
Receivable
Turnover -
Industry
Receivable
Turnover -
Company
ison
Days to Collect
A/R - Industry
Days to Collect
A/R - Company
son
Inventory
Turnover -
Industry
Inventory
Turnover -
Company
8
Inventory
Turnover -
Industry
Inventory
Turnover -
Company
Days in
Inventory -
Industry
Days in
Inventory -
Company
Asset Turnover
- Industry
Asset Turnover
- Company
Gross Profit
Margin -
Industry
Gross Profit
Gross Profit
Margin -
Industry
Gross Profit
Margin -
Company
Net Profit
Margin -
Industry
Net Profit
Margin -
Company
08
Return on Total
Assets -
Industry
Return on Total
Assets -
Company
Company
on
Return on Total
Assets -
Industry
Return on Total
Assets -
Company
Debt to Equity
- Industry
Debt to Equity
- Company
Times Interest
Earned -
Industry
Times Interest
Earned -
Company
Times Interest
Earned -
Industry
Times Interest
Earned -
Company
Trading Ratio -
Industry
Trading Ratio -
Company
Net Sales to
Net Worth -
Industry
Net Sales to
Net Worth -
Company
Horizontal Analysis for
XYZ Ltd
Horizontal Analysis expresses change between periods as percentages for each account in
the financial statements. The basic formula for horizontal analysis is:
% change = (most recent period - previous period) / previous period
Growth in Total Equity (Net Worth) 6.11% 14.43% 19.21% 27.00% 2.00%
expressed in percentages
Annual Annual Annual Annual Annual
Period Period Period Period Period
Account Title 2004 2005 2006 2007 2008
Income Before Extra Ord Items 24.08% 27.91% 28.41% 30.76% 26.18%
Planned Investments:
Capital Expenditures (3,500) (3,000) (3,100) (2,700) (2,600)
Acquisitions in Other Co's (500) (750) (1,200) (650) (350)
Purchases of Investments (3,000) (3,500) (4,500) (6,000) (7,000)
Total Investment Applications of Cash (7,000) (7,250) (8,800) (9,350) (9,950)
Preferred Equity 0 0 0 0 0
Common Equity 2,200 2,200 2,200 2,200 2,200
Additional Paid in Capital 5,700 5,700 5,700 5,700 5,700
Retained Earnings 26,190 33,222 40,365 47,748 55,126
Adj for Foreign Currency Transl (5,000) (4,000) (2,500) (1,500) (500)
Treasury Stock (3,550) (5,550) (7,050) (8,050) (8,550)
Total Equity 25,540 31,572 38,715 46,098 53,976
Before we adopt a regression model, it's a good idea to generate a scatter graph of the actual data
and observe if there is a clear trend for fitting a straight regression line into the data:
Total Revenues
30,000
25,000
Total Revenues
20,000
15,000
Row 10
10,000
5,000
0
2002 2004 2006 2008 2010
Periods
The calculation of linear values is determined by defining the slope of the line and the y intercept:
Order Total Rev Linear
Formula for Linear Trendline: Year variable x actual y Value y
2004 1 12,076 12,683
y=(m*x)+b 2005 2 16,719 16,559
2006 3 21,196 20,435
m: slope of line 2007 4 24,737 24,311
x: independent variable 2008 5 27,448 28,188
b: y intercept 2001 6 32,064
2002 7 35,940
2003 8 39,816
2004 9 43,692
2005 10 47,569
The degree of linear fit with the actual data can be expressed as R Square 0.9888
Planned Investments:
Capital Expenditures (3,500) (3,000) (3,100) (2,700)
Acquisitions (500) (750) (1,200) (650)
Purchases of Investments (3,000) (3,500) (4,500) (6,000)
Total Investment Applications of Cash (7,000) (7,250) (8,800) (9,350)
Preferred Equity 0 0 0 0
Common Equity 2,200 2,200 2,200 2,200
Additional Paid in Capital 5,700 5,700 5,700 5,700
Retained Earnings 17,702 16,052 14,557 12,716
Adj for Foreign Currency Transl (5,000) (4,000) (2,500) (1,500)
Treasury Stock (3,550) (5,550) (7,050) (8,050)
Total Equity 17,052 14,402 12,907 11,066
External Financing Required (EFR) (625) (1,603) (3,063) (3,957)
of the actual data
d the y intercept:
Slope Intercept
m factor b factor
3876.20 8806.60
Annual
Period
2005
16,559
(6,647)
(3,978)
5,934
(1,392)
271
4,813
4,813
550
0
6
(1,047)
1,357
5,679
35
1,700
0
1,735
(2,600)
(350)
(7,000)
(9,950)
650
100
0
750
(500)
(7,000)
(500)
0
(8,000)
(9,786)
(35,616)
(45,402)
(45,402)
0
1,656
1,325
1,076
(41,345)
43,000
(5,540)
37,460
15,205
3,862
650
57,177
15,832
2,815
1,987
15
994
5,811
4,500
800
5,300
11,111
0
2,200
5,700
10,529
(500)
(8,550)
9,379
(4,658)
Home Wksh2 ProForma Financials (Exponential Smoothing / Weighted Moving Average)
Wksh3 Wksh4 XYZ Ltd
Wksh5 Wksh6
Wksh7 Wksh8 A set of pro forma (forecasted) financial statements are generated using the results of
Wksh9 Wksh10 the historical analysis in the previous worksheets. A statistical method known as
Wksh11 Wksh12 exponential smoothing is used to plot a trend over historical data. Additionally, we
active Wksh14 can use a weighted moving average to forecast future periods.
Wksh15 Wksh16 Key Point => If you have a general upward historical trend, weighted average will tend
to underestimate forecasted values and vice versa (downward trend = overestimate).
Exponential Comparison
30,000
25,000 Total
Revenues -
otal Revenues
20,000 Historical
Total
15,000 Revenues -
Exponential
10,000
Total
Exponential Comparison
30,000
25,000 Total
Revenues -
Total Revenues
20,000 Historical
Total
15,000 Revenues -
Exponential
10,000
Total
Revenues - Wt
5,000
Moving Avg
0
2001 2002 2003 2004 2005
Periods
Planned Investments:
Capital Expenditures (3,500) (3,000) (3,100)
Acquisitions (500) (750) (500)
Purchases of Investments (2,000) (3,000) (3,000)
Total Investment Applications of Cash (6,000) (6,750) (6,600)
Preferred Equity 0 0 0
Common Equity 2,200 2,200 2,200
Additional Paid in Capital 5,700 5,700 5,700
Retained Earnings 17,505 14,505 10,505
Adj for Foreign Currency Transl (5,000) (3,500) (1,000)
Treasury Stock (1,550) (1,550) (1,550)
Total Equity 18,855 17,355 15,855
Square
0
21,557,449
20,043,529
12,538,681
7,349,521
12,297,836
Square
942,841
2,217,121
5,317,636
9,809,424
20,100,607
7,677,526
al
enues -
torical
al
enues -
onential
al
al
enues -
torical
al
enues -
onential
al
enues - Wt
ving Avg
Annual Annual
Period Period
2004 2005
26,355 26,340
(9,694) (9,740)
(6,464) (6,859)
10,197 9,740
(3,600) (4,000)
700 700
7,297 6,440
7,297 6,440
520 550
0 0
3 6
(11) 4
14 (5)
7,824 6,995
25 35
1,800 1,700
0 0
1,825 1,735
(3,900) (4,600)
0 0
(1,000) (1,000)
(4,900) (5,600)
4,500 7,000
90 100
0 0
4,590 7,100
(4,000) (6,000)
(4,000) (3,000)
0 0
0 0
(8,000) (9,000)
1,339 1,230
2,159 3,497
3,497 4,728
3,497 4,728
0 0
2,636 2,634
2,108 2,107
1,713 1,712
9,955 11,181
41,600 46,200
(4,990) (5,540)
36,610 40,660
1,905 1,205
2,162 2,162
150 100
40,827 44,127
50,782 55,308
4,480 4,478
3,163 3,161
20 15
1,581 1,580
9,244 9,234
4,950 5,950
800 800
5,750 6,750
14,994 15,984
0 0
2,200 2,200
5,700 5,700
6,505 3,505
0 0
(1,550) (1,550)
12,855 9,855
22,932 29,469
Home Wksh2 Scenario Analysis for
Wksh3 Wksh4 XYZ Ltd
Wksh5 Wksh6
Wksh7 Wksh8 We can copy our forecast into a new worksheet and do scenario analysis and goal-seek analysis.
Wksh9 Wksh10 Although Microsoft Excel includes Scenario Manager, it can be easier and quicker to simply do our
Wksh11 Wksh12 scenario analysis manually. We can use Goal Seek to find a value for a cell given a corresponding
Wksh13 active formula in another cell.
Wksh15 Wksh16
Annual Annual Annual
Period Period Period
2001 2002 2003
Instead of copying our forecast into this worksheet, we can simply do scenario analysis directly in
the forecast itself.
Annual Annual
Period Period
2004 2005
43,190 48,373
(16,893) (18,920)
(10,513) (11,775)
(3,100) (3,000)
700 700
13,384 15,378
44,301 47,569
(15,327) (16,567)
(10,579) (11,522)
(5,166) (5,705)
271 271
13,500 14,046
Forecast Comparisons
60,000
50,000 Simple
Projection
Model
40,000
Total Revenues
Linear Trend
Model
30,000
Wt Moving
Avg Model
20,000 Declining
Growth Model
10,000 Historical
Data
0
2001 2002 2003 2004 2005
Periods
In addition to using linear models for forecasting, we can apply several non-linear (curve) models:
Logarithmic - Used when rate of change in data suddenly shifts upward or downward.
Power - Used when rate of change in data occurs at a specific rate.
Exponential - Used when rate of change is increasing or decreasing at ever higher rates.
Polynomial - Used when rate of change fluctuates with no pattern.
Logarithmic Trend
Actual Predicted
Formula for Logarithmic Trendline x factor Values Value y
1 12,076 (11,242)
y = ( c * LN (x)) - b 2 16,719 (4,587)
3 21,196 (695)
LN: Natural Logarithm 4 24,737 2,067
5 27,448 4,210
6 5,960
7 7,440
8 8,722
9 9,853
10 10,865
Power Trendline
Actual Predicted
y = b * x^c x factor Values Value y
1 12,076 11,951
2 16,719 17,109
3 21,196 21,104
4 24,737 24,493
5 27,448 27,491
6 30,212
7 32,721
8 35,063
9 37,267
10 39,356
Exponential Trendline
Actual Predicted
x factor Values Value y
y = b * EXP ( c * x ) 1 12,076 13,061
2 16,719 16,007
3 21,196 19,618
4 24,737 24,043
5 27,448 29,465
6 36,111
7 44,256
8 54,238
9 66,472
10 81,464
Polynomial Trendline
Actual Predicted
y = (c2 * x^2) + (c1 * x^1) + b x factor Values Value y
1 12,076 #VALUE!
2 16,719 #VALUE!
3 21,196 #VALUE!
4 24,737 #VALUE!
5 27,448 #VALUE!
6 #VALUE!
7 #VALUE!
8 #VALUE!
9 #VALUE!
10 #VALUE!
80,000 Logari
Trendl
Total Revenues
60,000 Power
Trendl
40,000 Expon
20,000 Trendl
Polyno
0 Trendl
Actual
(20,000) Reven
1997 1999 2001 2003 2005
1996 1998 2000 2002 2004
Periods
Ratio Items
Current Ratio - Budgeted 0.92 0.79 0.76
Current Ratio - Actual 0.90 0.80 0.78
% difference from actual 2% -2% -2%
Mean Absolute Error - An absolute value of forecast errors, does not place weight on the
amount of the error. Calculated as the sum of (actual values - predicted values) / n.
Mean Square Error - Similar to Mean Absolute Error, but does place more emphasis on
the amount of error; i.e. an error of 8 is twice as significant as 4. Calculated as the
sum of (actual values - predicted values)^2 / n.
Root Mean Square Error - To make the Mean Square Error useful and comparable to the Mean
Absolute Error, we can take the square root of the Mean Square Error. We can then use this
as a guide to establish an error limit or standard for flagging unacceptable errors.
Actual Forecasted
Example: Total Revenues Period Revenues Revenues
n: total number of periods 1996 12,076 10,500
1997 16,719 14,500
1998 21,196 22,500
1999 24,737 28,500
2000 27,448 30,000
n => 5 Sum =>
Annual Annual
Period Period
2004 2005
43,190 48,373
12,683 16,559
26,355 26,340
33,170 31,000
24,737 27,448
33,170 31,000
Simple
Projection
Model
Linear Trend
Model
Wt Moving
Avg Model
Declining
Growth Model
Historical
Data
Slope Intercept
c factor b factor
9600.92 11242.34
Slope Intercept
c factor b factor
0.52 9.39
11951.33
c2 c1 b
#VALUE! #VALUE! #VALUE!
1999 2000 2001 2002 2003 2004 2005
2,067 4,210 5,960 7,440 8,722 9,853 10,865
24,493 27,491 30,212 32,721 35,063 37,267 39,356
24,043 29,465 36,111 44,256 54,238 66,472 81,464
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
24,737 27,448
Trends
Logarithmic
Trendline
Power
Trendline
Exponential
Trendline
Polynomial
Trendline
Actual
Revenues
003 2005
2004
the degree of error or
es a need to improve
(Wksht 16)
2007 2000 2001
ce more emphasis on
alculated as the
Budget
Period
Ref 2001
Operating Plan
Financial Plan
Planned Investments:
16-22 Capital Expenditures (4,500)
16-23 Acquisitions in Other Co's (350)
16-24 Purchases of Investments (2,500)
16-25 Total Investment Applications of Cash (7,350)
Per above
Per historical financials
Same formula as used in forecast models
Same formula as used in forecast models
Same formula as used in forecast models
Adjustable Cells
Cell Name Original Value Final Value
$D$24 Set Smoothing Factor 0.70 1.00
Constraints
Cell Name Cell Value Formula Status Slack
$D$23 Smoothing Factor must be between 0 and 1 0 $D$23>=$D$23 Binding 0
$D$24 Set Smoothing Factor 1.00 $D$24<=$E$23 Binding 0
Microsoft Excel 9.0 Answer Report
Worksheet: [Detail_Analysis.xls]13 - Pro Forma (Exp)
Report Created: 3/16/2002 5:19:05 PM
Adjustable Cells
Cell Name Original Value
$D$25 Assign weights to appropriate periods 0.00%
$E$25 Assign weights to appropriate periods 2.00%
$F$25 Assign weights to appropriate periods Total weights should add up to => 5.00%
$G$25 Assign weights to appropriate periods 35.00%
$H$25 Assign weights to appropriate periods 60.00%
Constraints
Cell Name Cell Value
$I$25 Assign weights to appropriate periods 100.00%
$D$25 Assign weights to appropriate periods 0.00%
$E$25 Assign weights to appropriate periods 1.50%
$F$25 Assign weights to appropriate periods Total weights should add up to => 4.50%
$G$25 Assign weights to appropriate periods 34.50%
$H$25 Assign weights to appropriate periods 59.50%
$D$25 Assign weights to appropriate periods 0.00%
$E$25 Assign weights to appropriate periods 1.50%
$F$25 Assign weights to appropriate periods Total weights should add up to => 4.50%
$G$25 Assign weights to appropriate periods 34.50%
$H$25 Assign weights to appropriate periods 59.50%
Final Value
59,853,342
Final Value
0.00%
1.50%
4.50%
34.50%
59.50%