Depreciable base SAR is A1. New Machine: Yearo Year1 Year2 Year3 NOPAT + Dep. A2. Cash Flows from Working Captial (WC): Yearo Year1 Year2 Year3 (-) change in NOWC* *make sure to put the correct sign A3. Cash Flows from the Initial Outlay (IO):

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter2: The Accounting Information System
Section: Chapter Questions
Problem 64.1C
icon
Related questions
Question
Explansion​ Project:
ABC is planning to buy a new heavy duty printing machine. You were hired to assist KFUPM on this decision. So you gathered the following information. The new machine has a life of 3 years.
 
New​ Machine:
Life of​ machine: 3 years
The cost of the new machine is SAR 1,134
The machine will increase the gross profit every year by SAR 314
The market value of the machine when sold at the end of its life is SAR 191
If​ replaced, then the net working capital​ (NOWC) will increase every year by SAR 22
ABC will recover all investments in working capital at the end of the new​ machine's life​ (after 3​ years).
WACC is
9.49​%
Tax rate is​ 40%
ABC uses​ straight-line Depreciation.
Calculate the​ follwoing:
 
​Notes:
1. Use 2 Decimals
 
Depreciable base SAR is
A1. New Machine:
Yearo
Year1
Year2
Year3
NOPAT + Dep.
A2. Cash Flows from Working Captial (WC):
Yearo
Year1
Year2
Year3
(-) change in NOWC*
*make sure to put the correct sign
A3. Cash Flows from the Initial Outlay (10):
Yearo
(-) 1O*
*make sure to put the correct sign
Transcribed Image Text:Depreciable base SAR is A1. New Machine: Yearo Year1 Year2 Year3 NOPAT + Dep. A2. Cash Flows from Working Captial (WC): Yearo Year1 Year2 Year3 (-) change in NOWC* *make sure to put the correct sign A3. Cash Flows from the Initial Outlay (10): Yearo (-) 1O* *make sure to put the correct sign
A3. Cash Flows from the Initial Outlay (I0):
Yearo
X
X
(-) 1O*
*make sure to put the correct sign
A4. Cash Flows from Terminal Cash Flows (TCF):
X
X
Year3
TCF*
X
*make sure to put the correct sign
A5. Free Cash Flows:
Yearo
Year1
Year2
Year3
FCF*
*The sum of A1-A4
D. NPV =
Transcribed Image Text:A3. Cash Flows from the Initial Outlay (I0): Yearo X X (-) 1O* *make sure to put the correct sign A4. Cash Flows from Terminal Cash Flows (TCF): X X Year3 TCF* X *make sure to put the correct sign A5. Free Cash Flows: Yearo Year1 Year2 Year3 FCF* *The sum of A1-A4 D. NPV =
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Relevant cost analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Excel Applications for Accounting Principles
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning