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 free cash flow for the first year of Epiphany's project is closest to: A. $35,532 B. $45,000 C. $32,225 D. $25,000 E. $43,000
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
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
−Capital Expenditures −90,000
The
A.
$35,532
B.
$45,000
C.
$32,225
D.
$25,000
E.
$43,000
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 1 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![EBK CONTEMPORARY FINANCIAL MANAGEMENT](https://www.bartleby.com/isbn_cover_images/9781337514835/9781337514835_smallCoverImage.jpg)
![Cornerstones of Cost Management (Cornerstones Ser…](https://www.bartleby.com/isbn_cover_images/9781305970663/9781305970663_smallCoverImage.gif)
![Managerial Accounting: The Cornerstone of Busines…](https://www.bartleby.com/isbn_cover_images/9781337115773/9781337115773_smallCoverImage.gif)
![EBK CONTEMPORARY FINANCIAL MANAGEMENT](https://www.bartleby.com/isbn_cover_images/9781337514835/9781337514835_smallCoverImage.jpg)
![Cornerstones of Cost Management (Cornerstones Ser…](https://www.bartleby.com/isbn_cover_images/9781305970663/9781305970663_smallCoverImage.gif)
![Managerial Accounting: The Cornerstone of Busines…](https://www.bartleby.com/isbn_cover_images/9781337115773/9781337115773_smallCoverImage.gif)
![Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781337912020/9781337912020_smallCoverImage.jpg)
![Financial And Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781337902663/9781337902663_smallCoverImage.jpg)