Epiphany Industries is considering a new capital budgeting project that will last for two years. The revenue for the first year is 200,000 and revenues grow at an annual rate of 10%. The cost of goods sold is 50% of the revenue. The capital expenditure is 120,000. The tax rate is 35%. Epiphany plans on using a cost of capital of 12% to evaluate this project. The depreciation is straight-line depreciation. Please fill in the following blanks: 15 points (3 points each)
Time (the end of the year) |
0 |
1 |
2 |
Free Cash Flow |
( ) |
( ) |
( ) |
NPV = ( ) |
|||
IRR = ( ) |
Please find the below table
0 | 1 | 2 | |
Free Cash Flow | -120000 | 86000 | 92500 |
NPV | $30,526.15 | ||
IRR | 30.66% |
Get Answers For Free
Most questions answered within 1 hours.