1 2 3 4 5 Hurdle Rate: 6 7 8 Initial investment 9 Salvage value of new or replaced asset 10 Working Capital 11 Annual savings/revenues 12 Annual costs/cash outflows 13 Overhaul/refurbishment cost A 14 15 Net annual cash flows 16 Present value factor 17 Present value of annual cash flows 18 19 20 Net Undiscounted Cash Flows: Project cash flows: 21 22 Net Present Value of project: 23 24 Payback Period: 25 Cumulative Undiscounted Cash Flows 26 Payback Period (Years) 27 28 Profitability Index: 31 32 29 30 Internal Rate of Return (IRR): 33 34 35 36 37 B Time 0 ? ? ? ? ? ? ? ? C D Cubbies Corporation Capital Budget Projections Project: # Laura Ilcisin - Seat #1 Cleveland Corporation Year 1 ? ? ? Year 2 ? ? ? E Year 3 ? ? ? F Year 4 ? ? ? G Year 5 ? ? ? H Year 6 ? ? ? Year 7 Project Summaries: Net (undiscounted) cash flows Net present value Payback period (in years) Profitability index: Internal rate of return: Recommendation: Laura Ilcisin - Seat #1 Cleveland Corporation Project A Project B
