Professional Documents
Culture Documents
Consolidation Model
Consolidation Model
Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/
Consolidation Model
Summary Dashboard
Monthly Corporate Earnings (CAD million)
$2.50 $0.90
$0.80
$2.00 $0.70
$0.60
$1.50 $0.50
$1.00 $0.40
$0.30
$0.50 $0.20
$0.10
$- $-
ry ar
y ch ril ay ne Ju
ly st be
r er be
r
be
r
ua ru ar Ap M Ju gu m tob m m
an b M Au e Oc ve ce
J F e pt
Se No De
36.0%
Yearly Project Profit Margin
CAD million AC01 AC02 AC03 AC04 AC05 Total
32.0%
Profit Margin $ 1.46 $ 1.67 $ 1.02 $ 1.22 $ 3.15 $ 8.52
Profit Margin% 30.5% 31.1% 28.1% 28.9% 38.9% 32.6%
28.0%
Adjusted Margin% 30.7% 31.4% 28.4% 28.9% 39.3% 31.3%
%
AC01 AC02 AC03 AC04 AC05
Consolidation Model
Project AC01
CAD$ January February March April May
Revenue $ 391,381 $ 368,043 $ 376,297 $ 424,556 $ 442,703
$ 3,329,641
$ 1,255,842
$ 785,086
$ 151,443
$ 270,570
$ 17,914
$ 48,092
$ 82,534
$ 718,160
$ 1,458,091
30.45%
0.75%
30.68%
848,618
765,604
83,014
90.22%
© Corporate Finance Institute®. All rights reserved.
Consolidation Model
Project AC02
CAD$ January February March April May
Revenue $ 464,925 $ 426,299 $ 416,981 $ 470,009 $ 446,025
$ 3,709,718
$ 1,423,060
$ 828,372
$ 192,188
$ 306,668
$ 18,165
$ 46,886
$ 87,192
$ 807,187
$ 1,671,530
31.06%
0.96%
31.36%
902,082
801,934
100,148
88.90%
© Corporate Finance Institute®. All rights reserved.
Consolidation Model
Project AC03
CAD$ January February March April May
Revenue $ 299,506 $ 297,890 $ 313,430 $ 302,427 $ 304,176
$ 2,614,290
$ 977,285
$ 718,591
$ 100,717
$ 165,083
$ 13,010
$ 36,524
$ 57,938
$ 545,142
$ 1,019,992
28.07%
1.29%
28.43%
664,491
529,569
134,922
79.70%
© Corporate Finance Institute®. All rights reserved.
Consolidation Model
Project AC04
CAD$ January February March April May
Revenue $ 357,433 $ 330,303 $ 345,452 $ 347,982 $ 353,660
$ 2,987,476
$ 1,087,516
$ 702,134
$ 133,701
$ 288,009
$ 14,719
$ 49,609
$ 81,325
$ 630,463
$ 1,215,612
28.92%
-0.21%
28.86%
843,234
765,604
77,630
90.79%
© Corporate Finance Institute®. All rights reserved.
Consolidation Model
Project AC05
CAD$ January February March April May
Revenue $ 698,233 $ 667,957 $ 606,298 $ 675,396 $ 606,969
$ 4,951,800
$ 2,139,879
$ 865,045
$ 215,879
$ 338,248
$ 30,406
$ 56,344
$ 90,661
$ 1,215,338
$ 3,150,454
38.88%
0.96%
39.26%
1,456,682
1,357,489
99,193
93.19%