Information:

DnshaSport, Inc., is considering the development of a subsidiary in Singapore that would manufacture and sell baseball bats locally. DnshaSports financial managers have asked the manufacturing, marketing, and financial departments to provide them with relevant input so they can apply a capital budgeting analysis to this project. In addition, some DnshaSport executives have met with government officials in Singapore to discuss the proposed subsidiary. The project would end in four years. All relevant information follows. a. Initial investment. The project would require an initial investment of 22 million Singapore dollar (S$), which includes funds to support working capital. b. Price and consumer demand. The estimated price and demand schedules during each of the next four years are shown in the Excel template. c. Cost. The variable costs (for materials, labor, etc.) per unit have been estimated and consolidated as shown in the Excel template. d. Lease. The lease expense each year is 1 million. e. Other fixed expenses. Other fixed expenses are 1 million each year. f. Tax laws. The Singapore government will allow DnshaSports 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. The Singapore government will impose a 21 percent tax rate on income. In addition, it will impose a 10 percent withholding tax on any funds remitted by 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.

g. Remitted funds. The DnshaSport 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 10 percent withholding tax on any funds sent to the parent, as mentioned previously. h. Exchange rates. The spot exchange rate of the Singapore dollar is $.76. DnshaSport currently uses the spot rate as its forecast for all future periods. i. Salvage value. The Singapore government will pay the parent S$12 million to assume ownership of the subsidiary at the end of four years. Assume that there is no capital gains tax on the sale of the subsidiary. j. Required rate of return. DnshaSport, Inc., requires a 18 percent return on this project.

Question:

1. Compute the NPV of the project based on projected cash flows to and from the parent. (for all 4 years)