The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 408 Weeks Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
Soldrum Company is considering automating its production facility. The initial investment in automation would be $13.10 million, and the equipment has a useful life of 10 years with a residual value of $1.10 million. The company will use straight-line depreciation. Soldrum could expect a production increase of 33,000 units per year and a reduction of 20 percent in the labor cost per unit.
Â
| Â | Current (no automation) |
Proposed (automation) |
||||
| Production and sales volume | 72,000 units | 105,000 units | ||||
| Â | Per Unit | Total | Per Unit | Total | ||
| Sales revenue | $ | 94 | ? | $ | 94 | ? |
| Variable costs | Â | Â | Â | Â | Â | Â |
| Direct materials | $ | 15 | Â | $ | 15 | Â |
| Direct labor | Â | 20 | Â | Â | ? | Â |
| Variable manufacturing overhead | Â | 9 | Â | Â | 9 | Â |
| Â | Â | Â | ||||
| Total variable manufacturing costs | Â | 44 | Â | Â | ? | Â |
| Contribution margin | $ | 50 | ? | $ | 54 | ? |
| Fixed manufacturing costs | Â | Â | 1,210,000 | Â | Â | 2,200,000 |
| Â | Â | Â | Â | Â | ||
| Net income | Â | Â | ? | Â | Â | ? |
| Â | Â | Â | Â | Â | ||
Â
rev: 04_11_2012
Â
1. value:
10.00 points
| Requirement 1: |
|
Complete the preceding table showing the totals. (Omit the "$" sign in your response.) |
Â
| Â | Current (no automation) |
Proposed (automation) |
||||||
| Production and sales volume | 72,000 units | 105,000 units | ||||||
| Â | Per Unit | Total | Per Unit | Total | ||||
| Sales revenue | $ | 94 | $ | Â | $ | 94 | $ | Â |
| Variable costs | Â | Â | Â | Â | Â | Â | Â | Â |
| Direct materials | $ | 15 | Â | Â | $ | 15 | Â | Â |
| Direct labor | Â | 20 | Â | Â | Â | Â | Â | Â |
| Variable manufacturing overhead | Â | 9 | Â | Â | Â | 9 | Â | Â |
| Â | Â | Â | Â | Â | ||||
| Total variable manufacturing costs | Â | 44 | Â | Â | Â | Â | Â | Â |
| Contribution margin | $ | 50 | Â | Â | $ | 54 | Â | Â |
| Fixed manufacturing costs | Â | Â | Â | 1,210,000 | Â | Â | Â | 2,200,000 |
| Â | Â | Â | Â | Â | ||||
| Net income | Â | Â | $ | Â | Â | Â | $ | Â |
| Â | Â | Â | Â | Â | ||||
Â
| Worksheet | Difficulty: Hard | Â |
2. value:
10.00 points
| Requirement 2: |
|
Determine the project's accounting rate of return. (Round your answer to 2 decimal places. Omit the "%" sign in your response.) |
Â
| Accounting rate of return | % |
Â
| Worksheet | Difficulty: Hard | Â |
3. value:
10.00 points
| Requirement 3: |
| Determine the project's payback period. (Round your answer to 2 decimal places.) |
Â
| Payback period | years |
4. value:
10.00 points
| Requirement 4: |
|
Using a discount rate of 13 percent, calculate the net present value (NPV) of the proposed investment. (Round your intermediate calculations to 4 decimal places and final answer to the nearest whole dollar amount. Negative amount should be indicated by a minus sign. Omit the "$" sign in your response.) |
Â
| Net present value | $ |
Â
| Worksheet | Difficulty: Hard | Â |
5. value:
10.00 points
| Requirement 5: |
|
Recalculate the NPV using a 8% discount rate. (Round your intermediate calculations to 4 decimal places and final answer to the nearest whole dollar amount. Omit the "$" sign in your response.) |
Â
| Net present value | $ |
rev: 04_11_2012
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------