Question

In: Finance

Sony International has an investment opportunity to produce a new stereo HDTV. The required investment on...

Sony International has an investment opportunity to produce a new stereo HDTV. The required investment on January 1 of this year is $200 million. The firm will depreciate the investment to zero using the straight-line method over four years. The investment has no resale value after completion of the project. The firm is in the 34 percent tax bracket. The price of the product will be $485 per unit, in real terms, and will not change over the life of the project. Labor costs for Year 1 will be $16.20 per hour, in real terms, and will increase at 3 percent per year in real terms. Energy costs for Year 1 will be $3.80 per physical unit, in real terms, and will increase at 2 percent per year in real terms. The inflation rate is 6 percent per year. Revenues are received and costs are paid at year-end. Refer to the following table for the production schedule: Year 1 Year 2 Year 3 Year 4 Physical production, in units 190,000 200,000 220,000 210,000 Labor input, in hours 1,195,000 1,275,000 1,435,000 1,355,000 Energy input, in physical units 285,000 305,000 325,000 310,000 The real discount rate for the company is 5 percent. Calculate the NPV of this project. (Enter your answer in dollars, not millions of dollars. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 1,234,567.89.) NPV $

Solutions

Expert Solution

First: Since the real rates are given so now adjustments for the inflation is required in the calculation for the NPV.

1) Calculation of Total Revenue:

Assuming: Units produced are the sold units.

Years 1 2 3 4
Unit sales 1,90,000 2,00,000 2,20,000 2,10,000
Sales price $             485.00 $            485.00 $              485.00 $              485.00
Total Revenue $ 9,21,50,000.00 $9,70,00,000.00 $10,67,00,000.00 $10,18,50,000.00

2) Calculation of Total Labour cost:

Years 1 2 3 4
Labour Hours        11,95,000.00       12,75,000.00         14,35,000.00         13,55,000.00
Labour cost per hour $               16.20 $              16.69 $                17.19 $                17.70
Total Labour cost $ 1,93,59,000.00 $2,12,74,650.00 $ 2,46,62,742.30 $ 2,39,86,450.38

3) Calculation of Total Energy cost:

Years 1 2 3 4
Physical units          2,85,000.00         3,05,000.00           3,25,000.00           3,10,000.00
Energy cost per unit $                 3.80 $                3.88 $                  3.95 $                  4.03
Total Energy cost $    10,83,000.00 $   11,82,180.00 $     12,84,894.00 $     12,50,103.02

4) Calculation of the Cah Flows:

5) Calculation of PV of project @WACC 5%:

NPV = -$200,000,000 + $64,327,280/(1.05^1) + $63,048,655/(1.05^2) + $60,797,933/(1.05^3) + $61,229,412/(1.05^4)

= $21,344,194.82


Related Solutions

Sony International has an investment opportunity to produce a new stereo HDTV. The required investment on...
Sony International has an investment opportunity to produce a new stereo HDTV. The required investment on January 1 of this year is $155 million. The firm will depreciate the investment to zero using the straight-line method over four years. The investment has no resale value after completion of the project. The firm is in the 34 percent tax bracket. The price of the product will be $515 per unit, in real terms, and will not change over the life of...
Kopperud Electronics has an investment opportunity to produce a new HDTV. The required investment on January...
Kopperud Electronics has an investment opportunity to produce a new HDTV. The required investment on January 1 of this year is $215 million. The firm will depreciate the investment to zero using the straight-line method over four years. The investment has no resale value after completion of the project. The firm has a 25 percent tax rate. The price of the product will be $575 per unit, in real terms, and will not change over the life of the project....
O'Bannon Electronics has an investment opportunity to produce a new HDTV. The required investment on January...
O'Bannon Electronics has an investment opportunity to produce a new HDTV. The required investment on January 1 of this year is $190 million. The firm will depreciate the investment to zero using the straight-line method over four years. The investment has no resale value after completion of the project. The firm is in the 34 percent tax bracket. The price of the product will be $535 per unit, in real terms, and will not change over the life of the...
O'Bannon Electronics has an investment opportunity to produce a new HDTV. The required investment on January...
O'Bannon Electronics has an investment opportunity to produce a new HDTV. The required investment on January 1 of this year is $190 million. The firm will depreciate the investment to zero using the straight-line method over four years. The investment has no resale value after completion of the project. The firm is in the 34 percent tax bracket. The price of the product will be $535 per unit, in real terms, and will not change over the life of the...
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes....
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes. To determine whether this would be a profitable venture, the company has gathered the following data on probable costs and market potential: New equipment would have to be acquired to produce the smoke detector. The equipment would cost $100,000 and be useable for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost. Production and sales...
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes....
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes. To determine whether this would be a profitable venture, the company has gathered the following data on probable costs and market potential: New equipment would have to be acquired to produce the smoke detector. The equipment would cost $100,000 and be useable for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost. Production and sales...
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes....
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes. To determine whether this would be a profitable venture, the company has gathered the following data on probable costs and market potential: New equipment would have to be acquired to produce the smoke detector. The equipment would cost $100,000 and be useable for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost. Production and sales...
Required information [The following information applies to the questions displayed below.] Sanyu Sony started a new...
Required information [The following information applies to the questions displayed below.] Sanyu Sony started a new business and completed these transactions during December. Dec. 1 Sanyu Sony transferred $65,200 cash from a personal savings account to a checking account in the name of Sony Electric in exchange for its common stock. 2 The company rented office space and paid $1,100 cash for the December rent. 3 The company purchased $14,000 of electrical equipment by paying $5,800 cash and agreeing to...
You received an investment opportunity in real estate. The required investment amount is $1,000,000. Since you...
You received an investment opportunity in real estate. The required investment amount is $1,000,000. Since you do not have enough money, you are searched for partners. You found one friend who would like to enter the investment. Although she does not have the necessary funds today, she promises to transfer $400,000 in 4 years. Accordingly, you have decided to take two loans: 1) A 4-year bullet loan with an annual stated interest rate (APR) of 6.6% compounded monthly. The loan...
Consider the following international investment opportunity. It involves a gold mine that can be opened at...
Consider the following international investment opportunity. It involves a gold mine that can be opened at a cost, then produces a positive cash flow, but then requires environmental clean-up: Cash Flow: Year 0: -25,000 Euro Year 1: 60,000 Euro Year 2: -36,000 Euro The current exchange rate is $1.80 = €1.00. The inflation rate in the U.S. is 6 percent and in the euro zone 2 percent. The appropriate cost of capital to a U.S.-based firm for a domestic project...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT