Beacon Company is considering automating its production facility. The initial investment in automation would be $8.23...

Transcribed Image Text:

Beacon Company is considering automating its production facility. The initial investment in automation would be $8.23 million, and the equipment has a useful life of 7 years with a residual value of $1,160,000. 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. 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 Current (no automation) 74,000 units Per Unit $ 96 $ 15 25 5588 00 48 $ 48 Total $ 7 Proposed (automation) 116,000 units Per Unit Total $ ? $ 96 $ 15 ? 8 7 ? 1,130,000 $ 53 ? 2,160,000 ? Required: . Using a discount rate of 14 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.) Note: Use appropriate factor(s) from the tables provided. Negative amount should be indicated by a minus sign. Enter the nswer in whole dollars. Net present value Beacon Company is considering automating its production facility. The initial investment in automation would be $8.23 million, and the equipment has a useful life of 7 years with a residual value of $1,160,000. 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. 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 Current (no automation) 74,000 units Per Unit $ 96 $ 15 25 5588 00 48 $ 48 Total $ 7 Proposed (automation) 116,000 units Per Unit Total $ ? $ 96 $ 15 ? 8 7 ? 1,130,000 $ 53 ? 2,160,000 ? Required: . Using a discount rate of 14 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.) Note: Use appropriate factor(s) from the tables provided. Negative amount should be indicated by a minus sign. Enter the nswer in whole dollars. Net present value