Required information PA11-2 (Static) Making Automation Decision [LO 11-1, 11-2, 11-3, 11-5] [The following information applies...

Transcribed Image Text:

Required information PA11-2 (Static) Making Automation Decision [LO 11-1, 11-2, 11-3, 11-5] [The following information applies to the questions displayed below.] Beacon Company is considering automating its production facility. The initial investment in automation would be $15 million, and the equipment has a useful life of 10 years with a residual value of $500,000. The company will use straight-line depreciation. Beacon could expect a production increase of 40,000 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) 80,000 Proposed (automation) 120,000 units Per Unit $ 90 Total $ ? units Per Unit Total $ 90 $ ? $ 18 $ 18 25 ? 10 10 53 ? $ 37 ? $ 42 1,250,000 ? 2,350,000 ? ? Required: 4. Using a discount rate of 15 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 answer in whole dollars. Net present value PA11-2 Part 5 Required: 5. Recalculate the NPV using a 10 percent discount rate. (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. Enter the answer in whole dollars. Net present value Required information PA11-2 (Static) Making Automation Decision [LO 11-1, 11-2, 11-3, 11-5] [The following information applies to the questions displayed below.] Beacon Company is considering automating its production facility. The initial investment in automation would be $15 million, and the equipment has a useful life of 10 years with a residual value of $500,000. The company will use straight-line depreciation. Beacon could expect a production increase of 40,000 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) 80,000 Proposed (automation) 120,000 units Per Unit $ 90 Total $ ? units Per Unit Total $ 90 $ ? $ 18 $ 18 25 ? 10 10 53 ? $ 37 ? $ 42 1,250,000 ? 2,350,000 ? ? Required: 4. Using a discount rate of 15 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 answer in whole dollars. Net present value PA11-2 Part 5 Required: 5. Recalculate the NPV using a 10 percent discount rate. (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. Enter the answer in whole dollars. Net present value