The question you ask is complicated. I hhave an Excel
file, which I tried to copy and past, but of course it is
not that simple. Many of the explanations of the formulas
are in what pasted, if you can read it. What you ask is
subject to a lot of questions, but several alternatives
are covered, if again, you can read it. There is no code
involved, only formulas.
Capital Investment evaluation.
Some general statistics: 2080 work hours in a year,
assuming no time off, which is 260
days. Generally, 2000 hours and 250 days are used for
analysis. Generally, an overhead rate
of 44% of actual rate for a full time employee, which is
supposed to cover insurance, payroll
taxes and other employee expenses. The overhead rate is
not set in stone and varies by location.
1) Pay Back Method
General: Cost of Investment
200000 = 5 Years
Annual Cash Flow 40000
a) Savings Investment 10000 Cumulative
Savings Year 1 2000 2000
Savings Year 2 3000 5000
Savings Year 3 5000 10000 Paid Back
Savings Year 4
b) Sales Investment 10000 Cumulative
Net Profit Yr 1 2000 2000
Net Profit Yr 1 3000 5000
Net Profit Yr 1 5000 10000 Paid Back
Net Profit Yr 1
This type of investment assumes that sales are the
purpose of the investment. In other words, the
investment was made with the idea that we can charge a
customer for the use of the equipment. The
net profit figure is harder to arrive at and needs to
take into account all the direct costs of utilizing the
equipment. The above sample is simplified, but is the
essence of the analysis.
Below is a more realistic approach to an analysis.
Cost of equipment is installed and includes ship-
ing and training. Other costs should be any costs
incurred because of operation and ownership. Fill in the
"Data Entry Area," and the rest will be calculated for
you. Rounding errors will occur, but should not be large,
only pennies.
The sheet is protected, which allows data entry in
the "Data Input Area", only. It can be unprotected by
selecting Tools, Protection, Unprotect Sheet, but this
should not be necessary and is not recommended,
since the rest of the sheet is formula driven.
Data Input Area: Cost of Equipment:
$21,000.00 Installed with training
Cost of Equipment $: $21,000.00 Installed
w/shipping Daily Billable Hours: 8
Per day
Billable Rate/hr:
$20.00 per/hr = $160.00/day
Daily Billable Usage : 8 Hours Used/day
Daily Revenue: $160.00 8hrs @ $20/hr
Billable Rate/hr $: $20.00 Customer Charge/hr
or Direct Costs/hr :
Billable Rate/day $: $- Customer Charge/day
Operator Cost/hr: $9.50 per/hr -
Assumed
Operator Overhead:
$4.18 44% of hourly rate
Operator Cost/hr $: $9.50 Actual hourly rate
Other Variable Costs: $1.00
Additional electric, maint, etc./hr
Operator Overhead %: 44% Ins, taxes, other
Cost/hr: $14.68 Sum of Variable
Costs/hr
Other Variable Costs $: $1.00 Electric, gas, other
Cost/day: $117.44 Daily Billable
Hours * Cost/hr
Hourly Gain(Loss):
$5.32 Billable Hr - Cost/hr
Gain/(Loss)/day $42.56
Daily Revenue - Cost/day
Pay Back in Hours:
3,947 Cost / Gain(Loss)/hr
Pay Back in Work Days:
493 Pay Back in Hours / Daily Billable Usage
Pay Back # of Years:
1.97 Pay Back in Work Days / 250
Total Revenue
$78,947.37 Income
Total Labor/O/H
$54,000.00 less expense
Total Other Costs
$3,947.37 less expense
Net $21,000.00
Over 1.97 Years
Return 50.67%
Annualized Simple not Compounded
Gross Margin
$10,640.00 After 2.97 Years, 250 * Gain/(Loss)/day
for Next 1 Year