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
– Depreciation 30,000 30,000 30,000
= EBIT 20,000 20,000 20,000
– Taxes (35%) 7000 7000 7000
= unlevered net income 13,000 13,000 13,000
+ Depreciation 30,000 30,000 30,000
+ changes to working capital –5,000 –5,000 10,000
– capital expenditures –90,000