- Excel Online Structured Activity: Foreign capital budgeting Sandrine Machinery is a Swiss multinational manufacturing company. Currently, Sandrine's financial planners are considering undertaking a 1-year project in the United States. The project's expected dollar-denominated cash flows consist of an initial investment of $2000 and a cash inflow the following year of $2400. Sandrine estimates that its risk-adjusted cost of capital is 15%. Currently, 1 U.S. dollar will buy 0.83 Swiss franc. In addition, 1-year risk-free securities in the United States are yielding 6.75%, while similar securities in Switzerland are yielding 3%. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Open spreadsheet a. If this project was instead undertaken by a similar U.S.-based company with the same risk-adjusted cost of capital, what would be the net present value and rate of return generated by this project? Round your answers to two decimal places. NPV = $ % Rate of return = b. What is the expected forward exchange rate 1 year from now? Round your answer to two decimal places. SF per U.S. $ c. If Sandrine undertakes the project, what is the net present value and rate of return of the project for Sandrine? Do not round intermediate calculations. Round your answers to two decimal places. NPV = Swiss Francs Rate of return % Foreign capital budgeting B 1 D D E $2,000 $2,400 15.00% 0.83 6.75% 3.00% 3 Initial investment (U.S. Dollars) 4 Year 1 Inflow (U.S. Dollars) 5. Risk-adjusted cost of capital 6 Spot rate, Number Swiss francs per U.S. Dollar 7 Yield, 1-yr. U.S. securities 8 Yield, 1-yr. Swiss securities 9 10 JU.S. NPV 11 U.S. rate of return 12 13 1-yr. forward rate, Swiss francs per U.S. Dollar 14 15 Initial investment (Swiss francs) 16 Year 1 Inflow (Swiss francs) Formulas #N/A #N/A #N/A #N/A #N/A 17 18 NPV (Swiss francs) 19 Swiss rate of return 20 #N/A #N/A