Question
Epiphany Industries is considering a new capital budgeting project that will last for three years. Epiphany plans on using a cost of capital of12% to
Epiphany Industries is considering a new capital budgeting project that will last for three years. Epiphany plans on using a cost of capital of12% to evaluate this project. Based on extensiveresearch, it has prepared the following incremental cash flowprojects:
Year 0 1 2 3
Sales(Revenues) 100,000 100,000 100,000
Cost of Goods Sold(50% ofSales) 50,000 50,000 50,000
Capital Cost Allowance 13,500 22,950 16,065
=EBIT 36,500 27,050 33,935
Taxes (35%) 12,775 9,468 11,877
=Unlevered net income 23,725 17,582 22,058
+Capital Cost Allowance 13,500 22,950 16,065
+Changes to working capital 5,000 5,000 10,000
Capital Expenditures 90,000
The free cash flow for the first year ofEpiphany's project is closestto:
A.
$35,532
B.
$45,000
C.
$32,225
D.
$25,000
E.
$43,000
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started