Beacon Company is considering automating its production facility. The initial investment in automation would be $8.04 million, and the equipment has a useful life of 6 years with a residual value of $1,140,000. The company will use straight-line depreciation. Beacon could expect a production increase of 41,000 units per year and a reduction of 20 percent in the labor cost per unit.

	Current (no automation)			Proposed (automation)
Production and sales volume	76,000 units			117,000 units
	Per Unit		Total	Per Unit		Total
Sales revenue	$	97	?	$	97	?
Variable costs
Direct materials	$	17		$	17
Direct labor		15			?
Variable manufacturing overhead		10			10
Total variable manufacturing costs		42			?
Contribution margin	$	55	?	$	58	?
Fixed manufacturing costs			$ 1,170,000			$ 2,280,000
Net operating income			?			?

Required: 1-a. Complete the following table showing the totals. (Enter all answers in whole dollars.)

Production and Sales Volume	$76,000	Units	$117,000	Units
	Per Unit	Total	Per Unit	Total
Sales Revenue	$97		$97
Variable Costs:
Direct Materials	$17		$17
Direct Labor	15
Variable Manufacturing Overhead	10		10
Total Variable Manufacturing Costs	42
Contribution Margin	$55		$58
Fixed Manufacturing Costs		$1,170,000		2,280,000
Net Operating Income

1-b. Does Beacon Company favor automation?

	Yes
	No

3. Determine the project's payback period. (Round your answer to 2 decimal places.)

Payback period = ???

4. Using a discount rate of 13 percent, calculate the net present value (NPV) of the proposed investment. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Negative amount should be indicated by a minus sign. Enter the answer in whole dollar. Round the final answer to nearest whole dollars.)

Net Present Value = ???? 5. Recalculate the NPV using a 8% discount rate. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Negative amount should be indicated by a minus sign. Enter the answer in whole dollar. Round the final answer to nearest whole dollars.) Net Present Value = ???