What If Analysis

Maximize ERP Project
Financial Model
Input - 176057950.xls
MODEL INPUT
I Project Project Costs-Capitalized Project Costs-Expensed Project Fees Date (MM/DD/YYYY) II Historical Financial Information Income Statement Sales Revenue Net Sales Revenue Cost of Sales Selling Expenses R&D Expenses General and Administrative Total Non-Sales Expenses Depreciation Amortization Other Controllable Expenses Interest Expense Interest Income Miscellaneous Income Income Tax Preferred Dividends * Current or Post-Implementation Year 1996 Pre-Implementation 1997 1998 Base Year* 1999 111,211 111,211 60,001 0 0 7,518 7,518 4,884 0 250 647 0 0 32,631 0 2000 5 1 0.5
7/1/1999
2001 0 1 0.5
2002 0 1 0.5
2003 0 1 0.5
2004 0 1 0.5
STRICTLY CONFIDENTIAL -Unaudited Preliminary Draft For discussion and review purposes only
1 of 28
09/29/2013, 18:53:33
Financial Model
Input - 176057950.xls
2 of 28
09/29/2013, 18:53:34
Financial Model
Input - 176057950.xls
MODEL INPUT
Historical Financial Information Balance Sheet Current Assets Cash Accounts Receivable Inventory Prepaid Expenses Other Current Assets Noncurrent Assets Machinery and Equipment Building and Plant Accumulated Depreciation Deferred Income Tax Asset Other Noncurrent Assets Intangible Assets Deferred Fin./ License/Startup Goodwill Other Intangibles Accumulated Amortization Current Liabilities Interest Payable Accounts Payable Other Accrued Expenses Unearned Revenue Notes Payable Current Portion of Long Term Debt Taxes Payable Distributions Payable Other Current Liabilities Noncurrent Liabilities Long-Term Notes Deferred Income Tax Liability Deferred Taxes Payable Shareholder Equity Retained Earnings Common Equity Additional Paid-in Capital Preferred Stock Treasury Stock Other Equity Number of Shares - Common Stock * Current or Post-Implementation Year 1996 Pre-Implementation 1997 1998 Base Year* 1999 1,652 6,860 5,472 875 4,790
0 61,962 0 0 2,534
0 0 0 0
0 7,677 4,445 0 4,109 0 2,359 0 8,153 10,901 10,939 770
49,365 2,822 0 668 (16,977) (1,086) 2,428
3 of 28
09/29/2013, 18:53:34
Financial Model
Input - 176057950.xls
4 of 28
09/29/2013, 18:53:34
Financial Model
Input - 176057950.xls
MODEL INPUT
III Operating Assumptions Income Statement Assumptions Sales Revenue Other Controllable Expenses R&D Expenses Selling Expenses General and Administrative Projected Expenses Interest Expense Pre-Implementation 1996 1997 1998 Base Year* 1999 Benchmark 2000 Post-Implementation Growth 2001 2002 2003
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! 0.00% #DIV/0! #DIV/0! #DIV/0!
#DIV/0! 250 #DIV/0! #DIV/0! #DIV/0!
5.00% 250 0.00% 0.00% 0.00%
5.00% 250 0.00% 0.00% 0.00%
5.00% 250 0.00% 0.00% 0.00%
5.00% 250 0.00% 0.00% 0.00%
647
0.0%
0.0%
0.0%
0.0%
Gross Margin Percentage Cost of Sales (% Rev) * Current or Post-Implementation Year
Pre-Implementation N/A N/A N/A #DIV/0! #DIV/0! #DIV/0!
46.0% 54%
46.0% 54.0%
Post-Implementation Percentages 46.0% 46.0% 46.0% 54.0% 54.0% 54.0%
5 of 28
09/29/2013, 18:53:34
Financial Model
Input - 176057950.xls
2004
5.00% 250 0.00% 0.00% 0.00%
0.0% Post-Implementation Percentages 46.0% 54.0%
6 of 28
09/29/2013, 18:53:34
Financial Model
Input - 176057950.xls
MODEL INPUT
Operating Assumptions Balance Sheet Items Current Assets Accounts Receivable Inventory Prepaid Expenses Other Current Assets Noncurrent Assets Capital Expenditures: Machinery and Equipment Building and Plant Other Noncurrent Assets Current Liabilities Interest Payable Accounts Payable Other Accrued Expenses Unearned Revenue Notes Payable Current Portion of Long Term Debt Taxes Payable Distributions Payable Other Current Liabilities Noncurrent Liabilities Long-Term Notes Payable Deferred Taxes Payable Equity Assumptions Preferred Stock Treasury Stock Cash Flow Assumptions Preferred Stock Dividends Dividend Distributions to Common Shareholders Days in Year * Current or Post-Implementation Year Pre-Implementation 1996 1997 1998 Base Year* 1999 Benchmark 2000 Post-Implementation Growth 2001 2002 2003
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
8% 7% 1% 6%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0 0 0 0 #DIV/0! #DIV/0! 0 0 #DIV/0! #DIV/0! 0 0 #DIV/0! #DIV/0! 0 0 #DIV/0! #DIV/0! 0 0 0 0 0 0 0 0 0 0 0 0 0 0
#DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 0 0 0 0 0 0
0% 74% 3% 0 7% 4,445 0% 4,109 0% 2,359 0 8,153 10,901 770 668 (16,977) 6%
$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)
$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)
$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)
$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)
365
7 of 28
09/29/2013, 18:53:34
Financial Model
Input - 176057950.xls
2004
0% 0% 0% 0%
$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)
8 of 28
09/29/2013, 18:53:34
Financial Model
Input - 176057950.xls
MODEL INPUT
IV Intangible Assets Amortization Period 10 40 5 10 10 100.00% Percent Amortizable
Deferred Fin./ License/Startup Goodwill Other Intangibles Project Costs-Capitalized Project Fees V Additional Assumptions Effective Federal Income Tax Rate Weighted Average Cost of Capital Effective State Income Tax Rate Interest Income Rate on Excess Cash Balances Asset Lives Machinery and Equipment Building and Plant Fair Market Value of Assets in Excess of Book: Inventory Fixed Assets Current Liabilities Assumed
86.07% 10.00% 0.00% 0.00%
7 15
0 0 0
9 of 28
09/29/2013, 18:53:34
Financial Model
Input - 176057950.xls
10 of 28
09/29/2013, 18:53:34
Financial Model
Calculations - 176057950.xls
CALCULATIONS
Book Depreciation Existing Basis Machinery and Equipment Building and Plant Total Life 7 12.70 Existing Basis 0 61,962 2000 0 4,879 4,879 2001 0 4,879 4,879 2002 0 4,879 4,879
Incremental Capital Expenditures 2000 Machinery and Equipment 2000 Building and Plant 2001 Machinery and Equipment 2001 Building and Plant 2002 Machinery and Equipment 2002 Building and Plant 2003 Machinery and Equipment 2003 Building and Plant 2004 Machinery and Equipment 2004 Building and Plant Total Book Depreciation
0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
4,879
4,879
4,879
11 of 28
09/29/2013, 18:53:34
Financial Model
2003 0 4,879 4,879
2004 ### 0 4,879 4,879
0 0 0 0 0 0 0 0 0 0 0 0
4,879
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4,879
12 of 28
09/29/2013, 18:53:34
Financial Model
CALCULATIONS
Income Taxes Income from Continuing Operations Taxable Income Before NOL Less: NOL Utilized Taxable Income Cash Income Taxes State @ 0.00% Federal @ 86.07% Blended 86.07% 2000 40,475 40,475 0 40,475 34,837 34,837 0 0 0 0 0 0 2001 43,164 43,164 0 43,164 37,151 37,151 0 0 0 0 0 0 2002 45,986 45,986 0 45,986 39,581 39,581 0 0 0 0 0 0
Income Taxes, per Books Current Year Deferred Income Tax Benefit (Expense) - Temporary Difference Cumulative Deferred Income Tax Asset (Liability) Net Operating Loss (NOL), Beginning Balance Additional NOL Created NOL Utilized NOL, Ending Balance
13 of 28
09/29/2013, 18:53:34
Financial Model
2003 48,951 48,951 0 48,951 42,132 42,132 0 0 0 0 0 0
2004 52,063 52,063 0 52,063 44,810 44,810 0 0 0 0 0 0
14 of 28
09/29/2013, 18:53:34
Financial Model
CALCULATIONS
Intangible Asset Amortization Lic. Agr. / Def. Fin. Beginning Balance Amortization Ending Balance Goodwill Beginning Balance Amortization Ending Balance Incremental Project Expenditures Project Costs-Capitalized Project Fees Life 10 Existing Basis 2000 2001 2002
0 0 0 40 0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
10 10
2000 Project Costs-Capitalized 2000 Project Fees 2001 Project Costs-Capitalized 2001 Project Fees 2002 Project Costs-Capitalized 2002 Project Fees 2003 Project Costs-Capitalized 2003 Project Fees 2004 Project Costs-Capitalized 2004 Project Fees
0 0 0
1 0 1 0 0 0
1 0 1 0 0 0 0 0 0
Other Intangibles Beginning Balance Amortization Ending Balance Total Amortization
5 0 0 0 0 0 0 0 1 0 0 0 1
15 of 28
09/29/2013, 18:53:34
Financial Model
2003
2004
0 0 0
0 0 ### 0
0 0 0
0 0 0
1 0 1 0 0 0 0 0 0 0 0 0
1 0 1 0 0 0 0 0 0 0 ### 0 0 0 0 0
0 0 0 1
0 0 0 1
16 of 28
09/29/2013, 18:53:34
Financial Model
CALCULATIONS
Pre-Implementation 1996 SVA Income From Continuing Operations Less: W.A.C.C. x (Total Noncurrent Assets + Working Capital) SVA NPV & IRR Net Cash Flow Less: Total Project Costs Cash Outflow/Inflow 0 0 0 1997 0 0 0 1998 0 0 0 1999 37,911 5,740 32,171 2000 40,475 6,300 34,175 2001 43,164 6,897 36,266 Post-Implementation 2002 45,986 7,534 38,453
9,829 7 9,823
10,177 2 10,175
10,536 2 10,535
17 of 28
09/29/2013, 18:53:34
Financial Model
Post-Implementation 2003 48,951 8,212 40,739 2004 ### 52,063 8,933 43,130
10,914 2 10,912
11,310 2 11,309
18 of 28
09/29/2013, 18:53:35
Financial Model
Statements - 176057950.xls
BALANCE SHEET (Million of Dollars)

Pre-Implementation ASSETS Current Assets Cash Accounts Receivable Inventory Prepaid Expenses Other Current Assets Total Current Assets Noncurrent Assets Machinery and Equipment Building and Plant Less: Accumulated Depreciation Net Fixed Assets Deferred Income Tax Asset Other Noncurrent Assets Intangible Assets Deferred Fin./ License/Startup Goodwill Project Costs-Capitalized Project Fees Other Intangibles Less: Accumulated Amortization Total Intangible Assets Total Noncurrent Assets Total Assets 1996 1997 1998 1999 2000 2001 Post-Implementation 2002 2003
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
1,652 6,860 5,472 875 4,790 19,649
11,481 7,203 5,746 919 5,030 30,378
21,658 7,563 6,033 965 5,281 41,500
32,194 7,941 6,335 1,013 5,545 53,028
43,108 8,338 6,651 1,064 5,822 64,983
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 61,962 0 61,962 0 2,534
0 61,962 (4,879) 57,083 0 2,661
0 61,962 (9,758) 52,204 0 2,794
0 61,962 (14,637) 47,325 0 2,933
0 61,962 (19,516) 42,446 0 3,080
0 0
0 0
0 0
0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 64,496 84,145
0 0 5 1 0 (0) 5 59,749 90,127
0 0 5 1 0 (1) 5 55,003 96,503
0 0 5 2 0 (1) 5 50,264 103,292
0 0 5 2 0 (2) 5 45,531 110,515
19 of 28
09/29/2013, 18:53:35
Financial Model
Post-Implementation 2004
54,418 8,755 6,984 1,117 ### 6,113 77,387
0 61,962 (24,394) 37,568 0 3,234
0 0 ### 5 ### 3 0 (3) 5 40,806 118,194
20 of 28
09/29/2013, 18:53:35
Financial Model
BALANCE SHEET (Million of Dollars)

Pre-Implementation LIABILITIES Current Liabilities Interest Payable Accounts Payable Other Accrued Expenses Unearned Revenue Notes Payable Current Portion of Long Term Debt Taxes Payable Distributions Payable Other Current Liabilities Total Current Liabilities Noncurrent Liabilities Long-Term Notes Deferred Income Tax Liability Deferred Taxes Payable Total Noncurrent Liabilities Total Liabilities SHAREHOLDERS EQUITY Retained Earnings Common Equity Additional Paid in Capital Preferred Stock Treasury Stock Total Shareholders Equity Total Liabilities and Shareholders Equity 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 49,365 1,736 0 668 (16,977) 34,792 84,145 54,963 1,736 0 668 (16,977) 40,390 90,127 60,936 1,736 0 668 (16,977) 46,363 96,503 67,302 1,736 0 668 (16,977) 52,729 103,292 74,080 1,736 0 668 (16,977) 59,507 110,515 1996 0 0 0 0 0 0 0 0 0 0 1997 0 0 0 0 0 0 0 0 0 0 1998 0 0 0 0 0 0 0 0 0 0 1999 0 7,677 4,445 0 4,109 0 2,359 0 8,153 26,743 2000 0 8,061 4,445 0 4,109 0 2,359 0 8,153 27,127 2001 0 8,464 4,445 0 4,109 0 2,359 0 8,153 27,530 Post-Implementation 2002 0 8,887 4,445 0 4,109 0 2,359 0 8,153 27,953 2003 0 9,331 4,445 0 4,109 0 2,359 0 8,153 28,397
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
10,901 10,939 770 22,610 49,353
10,901 10,939 770 22,610 49,737
10,901 10,939 770 22,610 50,140
10,901 10,939 770 22,610 50,563
10,901 10,939 770 22,610 51,007
21 of 28
09/29/2013, 18:53:35
Financial Model
Post-Implementation 2004 ### 0 9,798 4,445 0 4,109 ### 0 2,359 ### ### 0 8,153 28,864
10,901 10,939 770 22,610 51,474
81,293 1,736 0 668 ### (16,977) ### 66,720 118,194
22 of 28
09/29/2013, 18:53:35
Financial Model
STATEMENT OF INCOME AND RETAINED EARNINGS (Million of Dollars)

Pre-Implementation 1996 1997 1998 Sales Revenue Net Sales Revenue Cost of Sales Gross Margin on Sales Gross Margin Percentage Expense Projections '99 Forward Project Costs-Expensed R&D Expenses Other Controllable Expenses Selling Expenses General and Admin Expenses Total Non-Sales Expenses Earnings Before Interest, Tax, Depr. and Amort. Depreciation Amortization Total Operating Expenses Earnings Before Interest and Tax (EBIT) Total Interest Expense Interest Income Miscellaneous Income Income from Continuing Operations Provision for State & Federal Tax Net Income Before Dividends Preferred Dividends Net Income Available to Common Shareholders Retained Earnings, Beginning of Period Less: Dividends Retained Earnings, End of Period 0 0 0 0 0 0 0 0 0 0 0 0 N/A Post-Implementation 2002 2003 128,741 128,741 69,459 59,282 46.05% 135,178 135,178 72,932 62,246 46.05%
1999 111,211 111,211 60,001 51,210 46.05%
2000 116,772 116,772 63,001 53,771 46.05%
2001
122,610 122,610 66,151 56,459 46.05%
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
0 250 0 7,518 7,768 43,442 4,884 0 12,652 38,558 647 0 0 37,911 32,631 5,280 0 5,280 0
1 0 250 0 7,518 7,769 46,002 4,879 0 12,648 41,122 647 0 0 40,475 34,837 5,638 40 5,598 49,365 (40) 54,963
1 0 250 0 7,518 7,769 48,690 4,879 1 12,648 43,811 647 0 0 43,164 37,151 6,013 40 5,973 54,963 (40) 60,936
1 0 250 0 7,518 7,769 51,513 4,879 1 12,649 46,633 647 0 0 45,986 39,581 6,406 40 6,366 60,936 (40) 67,302
1 0 250 0 7,518 7,769 54,477 4,879 1 12,649 49,598 647 0 0 48,951 42,132 6,819 40 6,779 67,302 (40) 74,080
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
5,280
23 of 28
09/29/2013, 18:53:35
Financial Model
Post-Implementation 2004 141,937 ### 141,937 76,578 65,358 46.05%
### 1 0 250 0 7,518 7,769 ### 57,589 ### 4,879 1 12,649 52,710 647 ### 0 ### 0 52,063 44,810 7,252 40 7,212 74,080 (40) 81,293
24 of 28
09/29/2013, 18:53:35
Financial Model
CASH FLOW STATEMENT (Million of Dollars)

Pre-Implementation 1996 1997 1998 Net Income Before Dividends Adjustments to Reconcile Net Income to Cash from Operations Project Costs-Capitalized Project Fees Depreciation and Amortization Change in Accounts Receivable Change in Inventory Change in Prepaid Expenses Change in Other Current Assets Change in Total Current Assets Change in Interest Payable Change in Accounts Payable Change in Current Portion of Long Term Debt Accrued Expenses and Bonuses Change in Customer Deposits Change in Total Current Liabilities Change in Other Noncurrent Assets Change in Deferred Income Tax Change in Deferred Taxes Payable Cash Provided (Used) by Operating Activities Investing Activities Capital Expenditures: Cash Provided (Used) by Investing Activities Financing Activities Change in Long-Term Notes Change in Notes Payable Preferred Dividends Cash Provided (Used) by Financing Activities Net Cash Flow Available to Common Shareholders Dividend Distributions to Common Shareholders Net Cash Flow Post-Implementation 2002 2003 6,406 0 (1) 4,880 (378) (302) (48) (264) (992) 0 423 0 0 0 423 (140) 0 0 10,576 6,819 0 (1) 4,880 (397) (317) (51) (277) (1,042) 0 444 0 0 0 444 (147) 0 0 10,954
1999
2000 5,638 (5) (1) 4,879 (343) (274) (44) (240) (900) 0 384 0 0 0 384 (127) 0 0 9,869
2001
6,013 0 (1) 4,879 (360) (287) (46) (251) (945) 0 403 0 0 0 403 (133) 0 0 10,217
0 0
0 0
0 0
0 0
0 0 (40) (40) 9,829 0 9,829
0 0 (40) (40) 10,177 0 10,177
0 0 (40) (40) 10,536 0 10,536
0 0 (40) (40) 10,914 0 10,914
Cash, Beginning Balance Cash, Ending Balance
1,652 11,481
11,481 21,658
21,658 32,194
32,194 43,108
25 of 28
09/29/2013, 18:53:35
Financial Model
Post-Implementation 2004 7,252 0 ### (1) 4,880 (417) (333) (53) (291) (1,094) ### 0 467 0 0 0 467 ### (154) 0 0 11,350 ###
0 0
0 0 (40) (40) 11,310 0 11,310
43,108 54,418
26 of 28
09/29/2013, 18:53:35
Financial Model
Analyses - 176057950.xls
ANALYSIS
Pre-Implementation Financial and Operating Ratios 1996 1997 1998 1999 Benchmark 2000 2001 Post-Implementation 2002
Liquidity Ratios Current Ratio (Current Assets/Current Liabilities) Quick Ratio (Cash, Equivalents and Accounts Receivable/Current Liabilities) Working Capital (Current Assets Less Current Liabilities) Activity Ratios Sales/Average Receivables Days in Average Receivables Cost of Sales/Average Inventory Days in Average Inventory Cost of Sales/Average Accounts Payable Days in Average Accounts Payable Working Capital Turnover (Net Sales Revenue/(Average Working Capital) Fixed Asset Turnover (Net Sales Revenue/Average Net Fixed Assets) Asset Turnover (Net Sales Revenue/Average Total Assets) Profitability Ratios Net Income/Average Shareholders Equity Growth Sales Growth EPS Cost NI/Sales (Profit Margin) Gross Margin SG&A as a % of Sales Capital Assets/Sales SVA Project ROI NPV IRR #DIV/0! 0 #DIV/0! 0 #DIV/0! 0
0.7 0.3 (7,094)
1.1 0.7 3,251
1.5 1.1 13,970
1.9 1.4 25,075
32.4 11.3 21.9 16.6 15.6 23.4 (15.7) 3.6 2.6
16.6 22.0 11.2 32.5 8.0 45.6 35.9 2.0 1.3
16.6 22.0 11.2 32.5 8.0 45.6 14.2 2.2 1.3
16.6 22.0 11.2 32.5 8.0 45.6 6.6 2.6 1.3
0.30
0.15
0.14
0.13
2.17
5% 2.32
5% 2.48
5% 2.64
5% 46% 7%
5% 46% 7%
5% 46% 6%
5% 46% 6%
76% 32,171
77% 34,175
79% 36,266
80% 38,453
#DIV/0!
#DIV/0!
#DIV/0!
15% $39,729 Err:523
14%
13%
12%
27 of 28
09/29/2013, 18:53:35
Financial Model
Analyses - 176057950.xls
Post-Implementation 2003 2004
2.3 1.8 36,586
2.7 2.2 48,523
16.6 22.0 11.2 32.5 8.0 45.6 4.4 3.0 1.3
16.6 22.0 11.2 32.5 8.0 45.6 3.3 3.5 1.2
0.12
0.11
5% 2.81
### 5% 2.99 ###
5% 46% 6%
### 5% 46% ### ### 5%
82% 40,739
83% 43,130
11%
11%
28 of 28
09/29/2013, 18:53:35

What If Analysis

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

What If Analysis

Uploaded by

Copyright:

Available Formats

Maximize ERP Project

Maximize ERP Project

Maximize ERP Project

0 7,677 4,445 0 4,109 0 2,359 0 8,153 10,901 10,939 770

49,365 2,822 0 668 (16,977) (1,086) 2,428

Maximize ERP Project

Maximize ERP Project

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! 0.00% #DIV/0! #DIV/0! #DIV/0!

#DIV/0! 250 #DIV/0! #DIV/0! #DIV/0!

5.00% 250 0.00% 0.00% 0.00%

5.00% 250 0.00% 0.00% 0.00%

5.00% 250 0.00% 0.00% 0.00%

5.00% 250 0.00% 0.00% 0.00%

Gross Margin Percentage Cost of Sales (% Rev) * Current or Post-Implementation Year

Pre-Implementation N/A N/A N/A #DIV/0! #DIV/0! #DIV/0!

Post-Implementation Percentages 46.0% 46.0% 46.0% 54.0% 54.0% 54.0%

Maximize ERP Project

5.00% 250 0.00% 0.00% 0.00%

0.0% Post-Implementation Percentages 46.0% 54.0%

Maximize ERP Project

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

0 0 0 0 #DIV/0! #DIV/0! 0 0 #DIV/0! #DIV/0! 0 0 #DIV/0! #DIV/0! 0 0 #DIV/0! #DIV/0! 0 0 0 0 0 0 0 0 0 0 0 0 0 0

#DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 0 0 0 0 0 0

0% 74% 3% 0 7% 4,445 0% 4,109 0% 2,359 0 8,153 10,901 770 668 (16,977) 6%

$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)

$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)

$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)

$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)

Maximize ERP Project

$0.00 $0.00 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 668 (16,977)

Maximize ERP Project

86.07% 10.00% 0.00% 0.00%

Maximize ERP Project

Maximize ERP Project

Maximize ERP Project

2003 0 4,879 4,879

2004 ### 0 4,879 4,879

Maximize ERP Project

Maximize ERP Project

2003 48,951 48,951 0 48,951 42,132 42,132 0 0 0 0 0 0

2004 52,063 52,063 0 52,063 44,810 44,810 0 0 0 0 0 0

Maximize ERP Project

Other Intangibles Beginning Balance Amortization Ending Balance Total Amortization

Maximize ERP Project

Maximize ERP Project

Maximize ERP Project

Maximize ERP Project

BALANCE SHEET (Million of Dollars)

1,652 6,860 5,472 875 4,790 19,649

11,481 7,203 5,746 919 5,030 30,378

21,658 7,563 6,033 965 5,281 41,500

32,194 7,941 6,335 1,013 5,545 53,028

43,108 8,338 6,651 1,064 5,822 64,983

0 61,962 0 61,962 0 2,534

0 61,962 (4,879) 57,083 0 2,661

0 61,962 (9,758) 52,204 0 2,794

0 61,962 (14,637) 47,325 0 2,933

0 61,962 (19,516) 42,446 0 3,080

0 0 5 1 0 (0) 5 59,749 90,127