determin the present value

Sportee Inc., a U.S based MNC is considering the development of a subsidiary in Singapore that would manufacture and sell tennis rackets locally. Sportee's management has asked various departments to supply relevant information for a capital budgeting analysis. In addition, some Sportee executives have met with government officials in Singapore to discuss the proposed subsidiary. The following information is relevant: Initial investment: An estimated 30 million Singapore dollars (S$), which includes funds to support working capital, would be needed for the project. 2 3 4 Project life: The project is expected to end in four years. The host government of Singapore has promised to purchase the plant from the parent after four years. Price, demand and variable costs: The estimated price, demand and variable costs are as follows: Year Variable Costs Per Price Per Racket Demand In Singapore Racket SS 300 SS 450 90,000 units SS 300 SS 450 90.000 units SS 350 SS 460 150,000 units S$ 360 SS 480 150,000 units Other Costs: The expense of leasing extra office space is SS 2 million per year. Other annual overhead expenses are expected to be SS 2 million per year. Exchange rates: The spot exchange rate of the Singapore dollar is 5.50. Sportee uses the spot rate as its best forecast of the exchange rate that will exist in future periods. Host government taxes on income earned by subsidiary: The Singapore government will allow Sportee Inc. to establish the subsidiary and will impose a 20% tax rate on income. In addition, it will impose a 10% withholding tax on any funds remitted by the subsidiary to the parent U.S government taxes on income earned by Sportee subsidiary: The U.S government will allow a tax credit on taxes paid in Singapore; therefore, earnings remitted to the US parent will not be taxed by the U.S government. Cash flows from Sportee subsidiary to parent: The Sportee subsidiary plans to send all net cash flows received back to the parent fimm 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 imposes a 10% withholding tax on any funds remitted as mentioned above. Depreciation: The Singapore government will allow Sportee's subsidiary to depreciate the cost of the plant and equipment at a maximum rate of SS 4 million per year, which is the rate the subsidiary would use. Salvage value: The Singapore government will pay the parent SS18 million to assume ownership of the subsidiary at the end of the four years. Assume there is no capital gains tax on the sale of the subsidiary. Required rate of return: Sportee Inc. requires a 15% return on this project. REQUIRED: Determine the Net Present Value (NPV) of this project. Should Sportee accept this project