Beacon Company is considering automating its production facility. The initial investment in automation would be $9.27 million, and the equipment has a useful life of 7 years with a residual value of $1,010,000. The company will use straight-line depreciation. Beacon could expect a production increase of 36,000 units per year and a reduction of 20 percent in the labor cost per unit.

1-a. Complete the following table showing the totals. (Enter your answers in whole dollars, not in millions.)

	Current (no automation)			Proposed (automation)
	90,000 units			126,000 units
Production and sales volume	Per Unit		Total	Per Unit		Total
Sales revenue	$	93	$ ?	$	93	$ ?
Variable costs
Direct materials	$	20		$	20
Direct labor		20			?
Variable manufacturing overhead		12			12
Total variable manufacturing costs		52			?
Contribution margin	$	41	?	$	45	?
Fixed manufacturing costs			$ 1,150,000			$ 2,330,000
Net operating income			?			?