Required information

Skip to question

$[$The following information applies to the questions displayed below.$]$

Beacon Company is considering automating its production facility. The initial investment in automation would be $$8\mathrm{.}78$ million, and the equipment has a useful life of $7$ years with a residual value of $$1,080,000.$ The company will use straight$-$line depreciation. Beacon could expect a production increase of $48,000$ units per year and a reduction of $20$ percent in the labor cost per unit.

Current $($no automation$)$ Proposed $($automation$)$

$71,000$ units $119,000$ units

Production and sales volume Per Unit Total Per Unit Total

Sales revenue $ $92$ $ $?$ $ $92$ $ $?$

Variable costs

Direct materials $ $15$ $ $15$

Direct labor $25?$

Variable manufacturing overhead $1111$

Total variable manufacturing costs $51?$

Contribution margin $ $41?$ $ $46?$

Fixed manufacturing costs $ $1,090,000$ $ $2,350,000$

Net operating income $??$

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

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

$4.$ 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 dollars.$)$

$5.$ Recalculate the NPV using a $8$ percent 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 dollars.$)$