Security Manufacturing, Inc. is a producer of surveillance systems. Its current line of surveillance systems are selling excellently. However, in order to cope with the foreseeable competition from other similar products, SM spent $6,000,000 to develop a new line of HD surveillance systems (new model development cost).

The comprehensive 1440p HD surveillance system model can be used very well for any small home or business. As a result of the advanced HD analog technology made up of a 4-channel 4K ultra high definition MPX digital video recorder with two 1440p bullet and two 1440p dome weatherproof security cameras, the system can produce videos of remarkable level of clarity and details at the marvelous 2560x1440 resolution for live viewing and recording. This new and professional-grade system can also provide users with sharp HD resolution and outstanding night visions of up to 250 feet. The HD MPX DVR comes with a hard drive size of 5TB and can support a hard drive up to 12TB of video storage. Using the MediaConnect coaxial cables, the MPX system does not only feature HD recording but also facilitates remote viewing and motion notifications.

The company had also spent a further $1,200,000 to study the marketability of this new line of HD surveillance systems (marketability studying cost).

SM is able to produce the HD surveillance systems at a variable cost of $70 each. The total fixed costs for the operation are expected to be $9,000,000 per year. SM expects to sell 3,200,000 units, 3,600,000 units, 2,600,000 units, 1,800,000 units and 1,000,000 units of the new HD surveillance system model per year over the next five years respectively. The HD surveillance systems will be selling at a price of $140 each. To launch this new line of production, SM needs to invest $32,000,000 in equipment which will be depreciated on a seven-year MACRS schedule. The value of the used equipment is expected to be worth $4,000,000 as at the end of the 5 year project life.

SM is planning to stop producing the existing surveillance system model entirely in two years. Should SM not introduce the HD surveillance system, sales per year of the existing surveillance system model will be 1,600,000 units and 1,250,000 units for the next two years respectively. The existing model can be produced at variable costs of $60 each and total fixed costs of $7,500,000 per year. The existing surveillance system model is selling for $110 each. If SM produces the HD surveillance system model, sales of existing model will be eroded by 960,000 units for next year and 1,1062,500 units for the year after next. In addition, to promote sales of the existing model alongside with the HD surveillance system model, SM has to reduce the price of the existing model to $80 each. Net working capital for the HD surveillance system project will be 15 percent of sales and will vary with the occurrence of the cash flows. As such, there will be no initial NWC required. The first change in NWC is expected to occur in year 1 according to the sales of the year. SM is currently in the tax bracket of 35 percent and it requires a 18 percent returns on all of its projects. The firm also requires a payback of 3 years for all projects.

You have just been hired by SM as a financial consultant to advise them on this HD surveillance system project. You are expected to provide answers to the following questions to their management by their next meeting which is scheduled sometime next month.

What is/are the sunk cost(s) for this HD surveillance system project? Briefly explain. You have to tell what sunk cost is and the amount of the total sunk cost(s). In addition, you have to advise SM on how to handle such cost(s).

What are the cash flows of the project for each year?

What is the payback period of the project?

What is the PI (profitability index) of the project?

What is the IRR (internal rate of return) of the project?

What is the NPV (net present value) of the project?

Should the project be accepted based on Payback, PI, IRR and NPV? Briefly explain.

The following steps will walk you through on how you should do your calculations for this case study. You follow the instructions and provide your responses accordingly.

Please enter ALL the dollar amounts (including cash flows) below in whole numbers.

Variable Cost Estimation: Use the formula stated below to calculate the variable costs.

Year t Variable costs

= Unit sales of new model for Year t Variable cost per unit of new model

Reduction in unit sales of existing model for Year t Variable cost per unit of existing model

Year 1 Variable costs

= 3200000 $70 960000 $ 60

=$166400000

Year 2 Variable costs

= 3600000 $70 1062500 $60

=$ 188250000

Year 3 Variable costs =$ 182000000

Year 4 Variable costs =$ 126000000

Year 5 Variable costs =$ 70000000

Depreciation Estimation: Use the formula stated below to calculate the depreciation expenses.

Depreciation of Year t = Cost of equipment MACRS percentage for Year t

[For all MACRS percentages in this part, enter as a decimal number with 4 decimal places.]

Depreciation of Year 1 = $ 32000000 .1429 =$ 4572800

Depreciation of Year 2 = $ 32000000 .2449 =$ 7836800

Depreciation of Year 3 = $ 32000000 .1749 =$ 5596800

Depreciation of Year 4 = $ 32000000 .1249 =$ 3996800

Depreciation of Year 5 = $ 32000000 .0893=$ 2857600

Net Working Capital Estimation: Use the formula stated below to calculate the net working capital requirements.

NWC for Year t = NWC Required Percentage Net sales of Year t

[For the NWC required percentage in this part, enter as a decimal number with 2 decimal places.]

NWC for Year 1 = .15 $323200000 =$ 48480000

NWC for Year 2 = .15 $381500000 =$ 57225000

NWC for Year 3 = .15 $364000000 =$ 54600000

NWC for Year 4 = .15 $252000000=$ 37800000

NWC for Year 5 = $ 0

CASH FLOW ESTIMATION: Complete the following table below.

	Year 1	Year 2	Year 3	Year 4	Year 5
Sales	$ 323200000	$381500000	$364000000	$252000000	$140000000
VC	$ 166400000	$188250000	$182000000	$126000000	$70000000
Fixed costs	$ 9000000	$9000000	$9000000	$9000000	$9000000
Dep	$ 4572800	$7836800	$5596800	$3996800	$2857600
EBT	$ 143227200	$176413200	$167403200	$113003200	$58142400
Taxes (35%)	$ 50129520	$61744620	$58591120	$39551120	$20349840
NI	$ 93097680	$114668580	$108812080	$73452080	$37792560
+ Dep	$ 4572800	$7836800	$5596800	$3996800	$2857600
OCF	$ 97670480	$122505380	$114408880	$77448880	$40650160
NWC
Beg	$ 0	$48480000	$57225000	$54600000	$37800000
End	$ 48480000	$57225000	$54600000	$37800000	$0
NWC CF	$ -48480000	$-8745000	$2625000	$16800000	$37800000
NCF	$ 49190480	$113760380	$117033880	$94248880	$78450160

Estimation of total Year 5 cash flow: Provide your responses to the following.

At the end of the project's 5-year life,

Accumulated depreciation of equipment = $24860800

Book value of equipment = $ 7139200

Market value of equipment = $ 4000000

Tax associated with sale of equipment = $ -1098720 [Enter as a positive number if tax liability or as a negative number if tax credit.]

CF on sale of equipment = $ 5098720

Total Year 5 cash flow = $ 83548880

Hint : Net CF (Net cash flow) = OCF (Operating cash flow) + NWC CF (Net working capital cash flow)

Year 1 through Year 4 cash flow = Net CF of the individual years.

Year 5 cash flow = Net CF of Year 5 + CF on sales of equipment.

Evaluation of Project: Fill out the following tables.

Year	Cash flow
0	$ -32000000
1	$ 49190480
2	$ 113760380
3	$ 117033880
4	$ 94248880
5	$ 83548880

(Do not round your calculations. Round your answers below to the number of decimal places specified.)

Evaluation Method
Payback	______ years (2 decimal places)
PI (Profitability Index)	______ (2 decimal places)
IRR (Internal Rate of Return)	______% (2 decimal places)
NPV (Net Present Value)	$_____ (whole number with no decimal place)