Assume that in the original Ityesi example in Table all sales actually occur in the United States and are projected to be $552 million per year for four years. Keeping other costs the same, calculate the NPV of the investment opportunity. Assume the WACC is 6,4%. The forward exchange rates are given below. Year 0 1 2 3 4 Forward Exchange Rate (S/) 1 5803 1.5999 15131 1.5966 1.4316 Calcuate the cash flown below: (Round to three decimal places. Forward exchange rates must be rounded to four decimal places) 0 Year Free cash flow (millons of pounds) Forward exchange rate Free cash flow (millions of dollars) Sales in the US milions of dollars) Cash flow (millons of dollars) TABLE 31.1 Expected Foreign Free Cash Flows from Ityesi's U.K. Project SPREADSHEET Year 0 2 3 Incremental Earnings Forecast ( millions) 1 Sales 37.500 37.500 37.500 37.500 2 Cost of Goods Sold (15.625) (15.625) (15.625) (15.625) 3 Gross Profit 21.875 21.875 21.875 21.875 4 Operating Expenses (4.167) (5.625) (5.625) (5.625) (5.625) 5 Depreciation (3.750) (3.750) (3.750) (3.750) 6 EBIT (4.167) 12.500 12.500 12.500 12.500 7 Income tax at 40% 1.667 (5.000) (5.000) (5.000) (5.000) 8 Unlevered Net Income (2.500) 7.500 7500 7500 7.500 Free Cash Flow 9 Plus: Depreciation 3.750 3.750 3.750 3.750 10 Less: Capital Expenditures (15.000) 11 Less: Increases in NWC 12 Pound Free Cash Flow (17.500) 11.250 11.250 11.250 11.250