ACCT 505 help A Guide to career/uophelp.com ACCT 505 help A Guide to career/uophelp.com | Page 9

$70,000 at the end of 10 years. The machinery will also need a $45,000
overhaul at the end of Year 5. A $60,000 increase in working capital will
be needed for this investment project. The working capital will be
released at the end of the 10 years. The new shampoo is expected to
generate net cash inflows of $150,000 per year for each of the 10 years.
Simpson's discount rate is 18%.
Items Year(s) Amount 18% Factor Present Value
Cost of machinery Now ($700,000) 1 ($700,000)
Working capital increase Now ($60,000) 1 ($60,000)
Annual cash inflows 1–10 $150,000 4.494 674,100
Overhaul 5 ($45,000) 0.437 ($19,665)
Salvage value 10 $70,000 0.191 13,370
Working capital release 10 $60,000 0.191 11,460
Net present value ($80,735)
Required:
(a) What is the net present value of this investment opportunity?
(b) Based on your answer to (a) above, should Simpson go ahead with
the new conditioning shampoo? (Points : 30)
Question 3.3. (TCO A) The following data (in thousands of dollars) have
been taken from the accounting records of the Maroon Corporation for
the just-completed year.
Sales 1,700
Raw materials inventory, beginning 50
Raw materials inventory, ending 25
Purchases of raw materials 210
Direct labor 360
Manufacturing overhead 330
Administrative expenses 400
Selling expenses 200
Work-in-process inventory, beginning 120
Work-in-process inventory, ending 150
Finished goods inventory, beginning 80
Finished goods inventory, ending 120
Use the above data to prepare (in thousands of dollars) a schedule of
Cost of Goods Manufactured and a Schedule of Cost of Goods Sold for