Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Dwayne Security Network Ltd . ( DSN ) is a producer of many alarm systems including, fire alarms, home, and personal security systems. ( DSN

Dwayne Security Network Ltd.(DSN) is a producer of many alarm systems including, fire alarms, home, and personal security systems. (DSN) has already invested $1.8 million dollars into research and development connected with the design and production of a new super-security system involving high-resolution surveillance cameras. DSN is now considered a leader in the field. DSN believes that
the competitive advantage, by bringing this product to market now, will last 5 years. The vicepresident in charge of finance has provided you with the following data and worksheet and asked you to determine, using an NPV analysis, if the new product should be brought to the market. She has also hinted that your future with the company hinges on a successful analysis of the project.
Data Sheet:
Companys effective tax rate=32%
Companys cost of capital=15%
Inventory worth $600,000 must be established immediately. Inventories each year will rise by $200,000 in each of the first 2 years of the project, at which time it will level out until the end of year 4 and then drop $200,000 for the duration of the project. Cash must also be available. Cash requirements in each year of the project if it is accepted, are:
Year 0 $0
Year 1 $0
Year 2 $100,000
Year 3 $100,000
Year 4 $400,000
Year 5 $0
DSN already has an existing 10-year lease on a vacant building, and there are five years remaining on this lease. The lease expenses are $600,000 per year payable in advance. If they decide to go ahead, DSN will have to invest an additional $10,000,000 in production facilities immediately which they can install in the leased building. DSN expects to be able to sell the machinery to a competitor after the five years for $1,800,000. This new machinery will be on a 5-year schedule according to the MACRS table.
DSN has decided to set its selling price at $2,000 per surveillance package and has estimated the firstyear market share to be 2,000 packages. It further believes that this market share will shrink by 5% per year for each of the remaining years of competitive advantage as competitors enter the market. Operating expenses associated with the project are estimated to be $1,000,000 in the first year of the project. These are expected to remain constant for the next 5 years. Assume that these cash-flows occur at the end of each of the five years. DSN estimates that introducing these new surveillance cameras to the market will result in an increase in net sales (i.e., sales minus variable costs) of their existing products by $250,000 in the first year of the project and that this increase will grow at 1% per year indefinitely. Assume that this cash-flow occurs at the end of each year. At the end of the five-year period DSN will have to restore the building to its original condition. If they proceed with the project this will cost $1,000,000; otherwise, it will cost $100,000.
Worksheet & Supporting Calculations:
a) What is the impact on the NPV of the project of the $1,800,000 research and development costs?
b) What is the impact on the NPV of the project of the 10-year lease on the building?
c) What is the impact on the NPV of the project of the $10 million investment in new equipment? (Ignore the effect of any possible tax shields and salvage.)
d) What is the impact on the NPV of the project of the net working capital investment.
e) What is the impact on the NPV of the project of the tax shields associated with the use of the assets in the project?
f) What is the impact on the NPV of the project of the salvage of the assets at the end of year five? (Ignore the effect of any lost tax shields.)
g) What is the impact on the NPV of the project of the incremental revenues associated with theproject (excluding increased sales of other products?)
h) What is the impact on the NPV of the project of the incremental expenses associated with the project (excluding increased sales of other products?)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Personal Finance QuickStart Guide

Authors: Morgen Rochard

1st Edition

1945051019, 978-1945051012

More Books

Students also viewed these Finance questions

Question

a valuing of personal and psychological privacy;

Answered: 1 week ago