! Required information PA11-2 (Algo) 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 $6.97 million, and the equipment has a useful life of 5 years with a residual value of $1,020,000. The company will use straight- line depreciation. Beacon could expect a production increase of 39,000 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) 86,000 units Proposed (automation) 125,000 units Per Unit $ 98 Total $ ? Per Unit $ 98 Total $ ? $ 15 12224 $ 15 25 ? 12 52 ? $ 46 ? 1,110,000 ? $ 51 ? 2,220,000 ? PA11-2 Part 4 Required: 4. 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 answer in whole dollars. Net present value
! Required information PA11-2 (Algo) 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 $6.97 million, and the equipment has a useful life of 5 years with a residual value of $1,020,000. The company will use straight- line depreciation. Beacon could expect a production increase of 39,000 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) 86,000 units Proposed (automation) 125,000 units Per Unit $ 98 Total $ ? Per Unit $ 98 Total $ ? $ 15 12224 $ 15 25 ? 12 52 ? $ 46 ? 1,110,000 ? $ 51 ? 2,220,000 ? PA11-2 Part 4 Required: 4. 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 answer in whole dollars. Net present value
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![!
Required information
PA11-2 (Algo) 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 $6.97
million, and the equipment has a useful life of 5 years with a residual value of $1,020,000. The company will use straight-
line depreciation. Beacon could expect a production increase of 39,000 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)
86,000 units
Proposed (automation)
125,000 units
Per Unit
$ 98
Total
$ ?
Per Unit
$ 98
Total
$ ?
$ 15
12224
$ 15
25
?
12
52
?
$ 46
?
1,110,000
?
$ 51
?
2,220,000
?
PA11-2 Part 4
Required:
4. 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 answer
in whole dollars.
Net present value](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F7e5f97f2-bc67-4dff-bc12-f989cc98e988%2Ff053066c-fc32-4913-8f10-a1436b2ed90e%2F5511adq_processed.jpeg&w=3840&q=75)
Transcribed Image Text:!
Required information
PA11-2 (Algo) 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 $6.97
million, and the equipment has a useful life of 5 years with a residual value of $1,020,000. The company will use straight-
line depreciation. Beacon could expect a production increase of 39,000 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)
86,000 units
Proposed (automation)
125,000 units
Per Unit
$ 98
Total
$ ?
Per Unit
$ 98
Total
$ ?
$ 15
12224
$ 15
25
?
12
52
?
$ 46
?
1,110,000
?
$ 51
?
2,220,000
?
PA11-2 Part 4
Required:
4. 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 answer
in whole dollars.
Net present value
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education