1. ABC Inc., is considering the development of a subsidiary in Singapore that would manufacture and sell tennis rackets locally. ABC Inc.s management has asked various departments to supply relevant information for a capital budgeting analysis. In addition, some ABC Inc. executives have met with government officials in Singapore to discuss the proposed subsidiary. The project would end in 4 years. All relevant information follows.

1. Initial investment. An estimated 20 million Singapore dollars (S$), which includes funds to support working capital, would be needed for the project. Given the existing spot rate of $.50 per Singapore dollar, the U.S. dollar amount of the parents initial investment is $10 million.
2. Price and demand. The estimated price and demand schedules during each of the next years are shown here:

	YEAR 1	YEAR 2	YEAR 3	YEAR 4
Price per unit	S$300	S$350	S$360	S$380
Demand in Singapore	55,000 units	70,000 units	110,000 units	100, 000 units

3. Costs. The variable costs (for materials, labor, etc.) per unit have been estimated and consolidated as shown here:

	Year 1	Year 2	Year 3	Year 4
Variable cost per racket	S$250	S$200	S$260	S$260

The expense of leasing extra office space is S$1 million per year. Other annual overhead expenses are expected to be S$1 million per year.

4. Depreciation. The Singapore government will allow ABCs subsidiary to depreciate the cost of the plant and equipment at a maximum rate of S$2 million per year, which is the rate the subsidiary will use.
5. Taxes. The Singapore government will impose a 20 percent tax rate on income. In addition, it will impose a 10 percent withholding tax on any funds remitted by the subsidiary to the parent. The U.S. government will allow a tax credit on taxes paid in Singapore; therefore, earnings remitted to the U.S. parent will not be taxed by the U.S. government.
6. Remitted funds. The ABC subsidiary plans to send all net cash flows received back to the parent firm at the end of each year. The Singapore government promises no restrictions on the cash flows to be sent back to the parent firm but does impose a percent withholding tax on any funds sent to the parent, as mentioned earlier.
7. Salvage value. The Singapore government will pay the parent S$12 million to assume ownership of the subsidiary at the end of 4 years. Assume that there is no capital gains tax on the sale of the subsidiary.
8. Exchange rates. The spot exchange rate of the Singapore dollar is $.50. ABC uses the spot rate as its best forecast of the exchange rate that will exist in future periods. Thus, the forecasted exchange rate for all future periods is $.50.
9. Required rate of return. ABC, Inc., requires a 15 percent return on this project.

Required:

1. Using Net present Value (NPV) method perform Capital budgeting analysis
2. If demand turns out to be 60,000 in all 4 years, how will the NPV results change.
3. What if demand is 100,000 in all 4 years, how will the NPV results change.