Babcock Company, a British company, is considering establishing an

operation in the United States to assemble and distribute ovens.

British Pounds $($BP$)$ U$.$S$.$ Dollars $($USD$)$

Initial investment estimate $2400000027500000$

Investment terminal value at the end of three years $25000000$

Total after$-$tax annual cash flow:

Year $18000000$

Year $211500000$

Year $313000000$

The U$.$S$.$ national legislature is considering a reduction in the corporate

income tax rate, resulting in Total after$-$tax annual cash flow:

Year $18000000$

Year $214000000$

Year $315500000$

Probability of the tax rate reduction occurring $50\%$

Discount rate in evaluating potential capital investments $10\%$

Present value factors at $12\%$ are:

Period PV Factor

$10\mathrm{.}909$

$20\mathrm{.}826$

$30\mathrm{.}751$

Distribution of U$.$S$.$ operation after$-$tax annual cash flow as dividend to Babcock at the end of each year. $100\%$

Forecasted exchange rates: BP USD

Year $10\mathrm{.}761$

Year $20\mathrm{.}721$

Year $30\mathrm{.}651$

Required:

$1.$ Project Perspective

TACF USD PV Factor Present Value

Year $1$

Year $2$

Year $3$

Less: Initial investment

NPV in USD

Calculation of NPV $($in USD$)$ with possible tax rate change:

TACF USD PV Factor Present Value

Year $1$

Year $2$

Year $3$

Less: Initial investment

NPV in USD

Calculation of Project Expected NPV $($in USD$)$:

NPV Probability Expected NPV

without tax rate change

with tax rate change

Project expected NPV in USD

$2.$ Parent Company Perspective

TACF BP PV Factor Present Value

Year $1$

Year $2$

Year $3$ include terminal value

Less: Initial investment

NPV in USD

Calculation of NPV $($in USD$)$ with possible tax rate change:

TACF USD PV Factor Present Value

Year $100\mathrm{.}8930$

Year $2$

Year $3$ include terminal value

Less: Initial investment

NPV in USD

Calculation of Project Expected NPV $($in USD$)$:

NPV Probability Expected NPV

without tax rate change

with tax rate change

Project expected NPV in USD