Peppers Enterprise has just begun Peppers Enterprise requires to evaluate a new machine hardware with the following elements Acquiring a machine hardware for a cost of $2,500,000 The machine hardware has an expected six year life The initial investment in net working capital (in Year 0) is $500,000 The investment in working capital is to be completely recovered by the end of the projects life (in Year 6) The machine hardware can be depreciated on a straight line (prime cost) basis and there is no expected salvage value after six years The produced software is expected to generate sales of $1,250,000 in Year 1 They grow at a 25 annual rate for the next two years, and then grow at a 10 annual rate for remaining years Fixed operating expenses are $100,000 for Years 1 3 and $110,000 for Years 4 6 Variable operating expenses are 20 of sales in Years 1 2 and 25 of sales in Years 3 6 Pepper's does not have any available space where the project can be located for six years and you anticipate to rent the required office space it would cost $65,000 per year for the life of the project You expect that the project will need to hire three new software specialists at $50,000 (each specialist) per year (start in Year 1) for the full six years to work on the software The project will use a truck currently owned by Pepper Although the truck is not currently being used by Pepper, it can be rented out for $20,000 per year for six years The book value of the truck is $20,000 The truck is being depreciated straight line (with six years remaining for depreciation) and is expected to be worthless after the sixth year Pepperss marginal tax rate is 35 , and the discount rate is 11 5 With the above information please Do not use excel please use word doc Calculate the incremental free cash flow during the projects life (starting from Year 0 to Year 6) Show all working out for how each figures were calculated Calculate the net present value, payback period and internal return of rate of the project Should the project be accepted Show workings and explain your answer(s)

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 21, 2024

Peppers Enterprise has just begun: Peppers Enterprise requires to evaluate a new machine hardware with the following elements: Acquiring a machine hardware for a cost

Peppers Enterprise has just begun:

Peppers Enterprise requires to evaluate a new machine hardware with the following elements:

Acquiring a machine hardware for a cost of $2,500,000.
The machine hardware has an expected six-year life.
The initial investment in net working capital (in Year 0) is $500,000. The investment in working capital is to be completely recovered by the end of the projects life (in Year 6).
The machine hardware can be depreciated on a straight-line (prime cost) basis and there is no expected salvage value after six years.
The produced software is expected to generate sales of $1,250,000 in Year 1. They grow at a 25% annual rate for the next two years, and then grow at a 10% annual rate for remaining years.
Fixed operating expenses are $100,000 for Years 1-3 and $110,000 for Years 4-6.
Variable operating expenses are 20% of sales in Years 1-2 and 25% of sales in Years 3-6.
Pepper's does not have any available space where the project can be located for six years and you anticipate to rent the required office space it would cost $65,000 per year for the life of the project.You expect that the project will need to hire three new software specialists at $50,000 (each specialist) per year (start in Year 1) for the full six years to work on the software.
The project will use a truck currently owned by Pepper. Although the truck is not currently being used by Pepper, it can be rented out for $20,000 per year for six years. The book value of the truck is $20,000. The truck is being depreciated straight-line (with six years remaining for depreciation) and is expected to be worthless after the sixth year.
Pepperss marginal tax rate is 35%, and the discount rate is 11.5%.

With the above information please

Do not use excel please use word doc

Calculate the incremental free cash flow during the projects life (starting from Year 0 to Year 6).Show all working out for how each figures were calculated

Calculate the net present value, payback period and internal return of rate of the project. Should the project be accepted? Show workings and explain your answer(s).