Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Beacon Company is considering automating its production facility. The initial investment in automation would be $6.23 million, and the equipment has a useful life of

Beacon Company is considering automating its production facility. The initial investment in automation would be $6.23 million, and the equipment has a useful life of 5 years with a residual value of $1,030,000. The company will use straight-line depreciation. Beacon could expect a production increase of 47,000 units per year and a reduction of 20 percent in the labor cost per unit.

Current (no automation) Proposed (automation)
Production and sales volume 90,000 Units 137,000 Units
Per Unit Total Per Unit Total
Sales revenue $ 92 ? $ 92 ?
Variable costs
Direct materials $ 16 $ 16
Direct labor 20 ?
Variable manufacturing overhead 12 12
Total variable manufacturing costs 48 ?
Contribution margin $ 44 ? $ 48 ?
Fixed manufacturing costs 1,140,000 2,330,000
Net Operating income ?

?

Complete the following table showing the totals and summarize the difference in the alternatives.

Current (no automation) Proposed (automation)
Production and Sales Volume 90000 Units 137000 Units
Per Unit Total Per Unit Total
Sales Revenue $92 $8,280,000 $92 $12,604,000
Variable Costs:
Direct Materials $16 $16
Direct Labor 20 16
Variable Manufacturing Overhead 12 12
Total Variable Manufacturing Costs 48 44
Contribution Margin $44 3,960,000 $48 6,576,000
Fixed Manufacturing Costs $1,140,000 2,330,000
Net Operating Income
2.

Determine the project's accounting rate of return. (Round your answer to 2 decimal places.)

Accounting rate of return _________%

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

_________

4.

4.

Using a discount rate of 14 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.)

Net present value_________

5.

Recalculate the NPV using a 9% 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.)

Net present Value________

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Cost Accounting Fundamentals Essential Concepts And Examples

Authors: Steven M. Bragg

3rd Edition

0980069998, 978-0980069990

More Books

Students also viewed these Accounting questions