! Required information [The following information applies to the questions displayed below.] Beacon Company is considering...

Transcribed Image Text:

! Required information [The following information applies to the questions displayed below.] Beacon Company is considering automating its production facility. The initial investment in automation would be $10.71 million, and the equipment has a useful life of 9 years with a residual value of $1,170,000. The company will use straight- line depreciation. Beacon could expect a production increase of 46,000 units per year and a reduction of 20 percent in the labor cost per unit. Current (no automation) 77,000 units Proposed (automation) 123,000 units Production and sales volume Per Unit Per Total Unit Total Sales revenue $ 96 $ ? $ 96 $ ? Variable costs Direct materials $ 19 $ 19 Direct labor 15 ? Variable manufacturing overhead 8 8 Total variable manufacturing 42 ? costs Contribution margin $ 54 ? $ 57 ? Fixed manufacturing costs $ 1,080,000 $ 2,250,000 Net operating income ? ? 5. Recalculate the NPV using a 9 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.) Net present value ! Required information [The following information applies to the questions displayed below.] Beacon Company is considering automating its production facility. The initial investment in automation would be $10.71 million, and the equipment has a useful life of 9 years with a residual value of $1,170,000. The company will use straight- line depreciation. Beacon could expect a production increase of 46,000 units per year and a reduction of 20 percent in the labor cost per unit. Current (no automation) 77,000 units Proposed (automation) 123,000 units Production and sales volume Per Unit Per Total Unit Total Sales revenue $ 96 $ ? $ 96 $ ? Variable costs Direct materials $ 19 $ 19 Direct labor 15 ? Variable manufacturing overhead 8 8 Total variable manufacturing 42 ? costs Contribution margin $ 54 ? $ 57 ? Fixed manufacturing costs $ 1,080,000 $ 2,250,000 Net operating income ? ? 5. Recalculate the NPV using a 9 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.) Net present value