Question
Use the information for the question(s) below. Epiphany Industries is considering a new capital budgeting project that will last for three years. Epiphany plans on
Use the information for the question(s) below.
Epiphany Industries is considering a new capital budgeting project that will last for three years. Epiphany plans on using a cost of capital of 12% to evaluate this project. Based on extensive research, it has prepared the following incremental cash flow projects:
Year | 0 | 1 | 2 | 3 |
---|---|---|---|---|
Sales (Revenues) | 100,000 | 100,000 | 100,000 | |
Cost of Goods Sold (50% of Sales) | 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 net present value (NPV) for Epiphany's Project is closest to:
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