will uprate, thank you!

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 $10.37 million, and the equipment has a useful life of years with a residual value of $1010,000. The company will use straight Ine depreciation Beacon could expect a production increase of 42,000 units per year and a reduction of 20 percent in the labor cost per unit Current (no automation 3.0 units Per Un Total $ 96 57 Propese Catatation) 124.00 units Per Unit Total 16 S Production and sales volume Sales revenue Variable costs Direct material Direct labor Variable sanufacturing overed Total variable manufacturing costs Contribution margin Ex manufacturing cost Net operating in 15 25 9 29 567 $35 > 3 32 1 2,190 Required: 1-a. Complete the following table showing the totals. (Enter your answers in whole dollars, not in millions.) Current no automation) Proposed (automation) 32000 units 124,000 units Per unit Total Production and Sales Volume Per Unit Total Sales revenue 06 S 90 Variable costs Direct materials $ 15 15 Direct labor 25 9 Variable manufacturing overhead Total variable manufacturing costs 49 Contribution margin 47 S 52 Fixed manufacturing costs S 1.240,000 $ 2.100.000 Net operating income Current no automation) H2.00 units Per Unit Total $ 96 52 Proposed (automation) 12A, besimits Per Unit Yotal 596 52 5:15 Production and sales volume sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total variable manufacturing costs Contribution margin Fixed Manufacturing costs Net operating income $ 15 25 9 49 $ 47 52 > 5 2,198,808 $1249 DUB 2. Determine the projects accounting rate of return. (Round your answer to 2 decimal places.) LARGO of return 96 EUR LUL Current (no automation 12,000 units Der Unit Total $ 96 $? Proposed automation) 124.000 units Per Unit Total $ 96 S? Production and sales volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total varsable manufacturing costs Contribution margin Fixed Manufacturing costs Net operating Income $ 15 25 9 49 $ 47 $15 2 9 $ 52 31,248,00 $ 2, 190,00 3. Determine the project's payback period (Round your answer to 2 decimal places.) Fayback panou years Beacon Company is considering automating its production facility. The initial investment in automation would be $10.37 million, and the equipment has a useful life of 8 years with a residual value of $1,010,000. The company will use straight- line depreciation. Beacon could expect a production increase of 42,000 units per year and a reduction of 20 percent in the labor cost per unit Current (no automation 82,000 units Per Unit Total 596 5? Proposed (automation) 124,000 units Per Unit Total $ 96 $? $ 15 Production and sales volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total variable manufacturing costs Contribution margin Fixed manufacturing costs Net operating Income 5 15 25 9 49 $ 47 $ 52 51,24e, eee $ 2,190,00 ^ 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.) Net present value The following information applies to the questions displayed below) Beacon Company is considering automating its production facility. The initial investment in automation would be $10.37 million, and the equipment has a useful life of 8 years with a residual value of $1,010,000. The company will use straight- fine depreciation. Beacon could expect a production increase of 42,000 units per year and a reduction of 20 percent in the labor cost per unit Current (no automation) 32,00 units Per Unit Total $ 96 $? Proposed (automation) 124,00 units Per Unit Total $ 96 $15 Production and sales volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total variable manufacturing costs Contribution margin Fixed manufacturing costs Net operating Income $ 15 25 0 49 $ 47 $ 52 $ 1.240,000 $ 2,1se, 5. Recalculate the NPV using a 8 percent discount rate. (Future Value of $1. Present Value of $1. Euture Value Annuity of $1. Present Volve Annung of S1) (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 $10.37 million, and the equipment has a useful life of years with a residual value of $1010,000. The company will use straight Ine depreciation Beacon could expect a production increase of 42,000 units per year and a reduction of 20 percent in the labor cost per unit Current (no automation 3.0 units Per Un Total $ 96 57 Propese Catatation) 124.00 units Per Unit Total 16 S Production and sales volume Sales revenue Variable costs Direct material Direct labor Variable sanufacturing overed Total variable manufacturing costs Contribution margin Ex manufacturing cost Net operating in 15 25 9 29 567 $35 > 3 32 1 2,190 Required: 1-a. Complete the following table showing the totals. (Enter your answers in whole dollars, not in millions.) Current no automation) Proposed (automation) 32000 units 124,000 units Per unit Total Production and Sales Volume Per Unit Total Sales revenue 06 S 90 Variable costs Direct materials $ 15 15 Direct labor 25 9 Variable manufacturing overhead Total variable manufacturing costs 49 Contribution margin 47 S 52 Fixed manufacturing costs S 1.240,000 $ 2.100.000 Net operating income Current no automation) H2.00 units Per Unit Total $ 96 52 Proposed (automation) 12A, besimits Per Unit Yotal 596 52 5:15 Production and sales volume sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total variable manufacturing costs Contribution margin Fixed Manufacturing costs Net operating income $ 15 25 9 49 $ 47 52 > 5 2,198,808 $1249 DUB 2. Determine the projects accounting rate of return. (Round your answer to 2 decimal places.) LARGO of return 96 EUR LUL Current (no automation 12,000 units Der Unit Total $ 96 $? Proposed automation) 124.000 units Per Unit Total $ 96 S? Production and sales volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total varsable manufacturing costs Contribution margin Fixed Manufacturing costs Net operating Income $ 15 25 9 49 $ 47 $15 2 9 $ 52 31,248,00 $ 2, 190,00 3. Determine the project's payback period (Round your answer to 2 decimal places.) Fayback panou years Beacon Company is considering automating its production facility. The initial investment in automation would be $10.37 million, and the equipment has a useful life of 8 years with a residual value of $1,010,000. The company will use straight- line depreciation. Beacon could expect a production increase of 42,000 units per year and a reduction of 20 percent in the labor cost per unit Current (no automation 82,000 units Per Unit Total 596 5? Proposed (automation) 124,000 units Per Unit Total $ 96 $? $ 15 Production and sales volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total variable manufacturing costs Contribution margin Fixed manufacturing costs Net operating Income 5 15 25 9 49 $ 47 $ 52 51,24e, eee $ 2,190,00 ^ 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.) Net present value The following information applies to the questions displayed below) Beacon Company is considering automating its production facility. The initial investment in automation would be $10.37 million, and the equipment has a useful life of 8 years with a residual value of $1,010,000. The company will use straight- fine depreciation. Beacon could expect a production increase of 42,000 units per year and a reduction of 20 percent in the labor cost per unit Current (no automation) 32,00 units Per Unit Total $ 96 $? Proposed (automation) 124,00 units Per Unit Total $ 96 $15 Production and sales volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total variable manufacturing costs Contribution margin Fixed manufacturing costs Net operating Income $ 15 25 0 49 $ 47 $ 52 $ 1.240,000 $ 2,1se, 5. Recalculate the NPV using a 8 percent discount rate. (Future Value of $1. Present Value of $1. Euture Value Annuity of $1. Present Volve Annung of S1) (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