Wednesday Company produces several products - one of which is light bulbs. Expected sales volume are:

	2021	2022	2023	2024
Sales Units	12,000	21,000	18,000	20,000

The management is evaluating the possibility of installing automated machine. The new cost structure are: total unit variable cost is $24 and depreciation is the only fixed cost.

The initial investment in a new machine of $420,000 at the beginning of 2021. The machine has an expected useful life of 4 years with $50,000 residual value. Straight line depreciation method is used and the machine will be sold at the residual value at the end of the expected useful life.

Required:

1) Assume that all revenues and expenses are on cash basis (except depreciation). Calculate the yearly operating profit before tax in the following format assuming the unit sale price is $32.

	2021	2022	2023	2024
Revenues
Less Expenses	_________	__________	_________	_________
Less Depn Operating Profit	__________	_________	_________	_________

Show workings