Please provide answers and calculations on how you achieved those answers.

Assume that the original Ityesi example in the Table (see photo), all sales actually occur in the United States and are projected to be $57.3 million per year for four years. Keeping other costs the same, calculate the NPV of the investment opportunity. Assume the WACC is 7.2%. The forward exchange rates are given below.

Forward Exchange rate ($/) Year 0 = 1.7364

Forward Exchange rate ($/) Year 1 = 1.5032

Forward Exchange rate ($/) Year 2 = 1.5525

Forward Exchange rate ($/) Year 3 = 1.4687

Forward Exchange rate ($/) Year 4 = 1.5208

Calculate the cash flows below (round to three decimal places. Forward exchange rates must be rounded to four decimals places)

Year 0

Free Cash flow (millions of pounds) _________

Forward exchange rate _________

Free cash flow (millions of dollars) ________

Sales in the US (millions of dollars) ________

Cash flow (millions of dollars) ________

4.167) 32.500 32500 3500 32500 (15.605) (15 (1525) 115.625 1875 2176 215 21875 5.60 5.255.0 15.625 3.750 0.750 0.750 120 12.500 2.500 12 500 5000 65.000 15000 15.000 7500 2500 2500 2500 14.167 1657 2.500 3.250 3.250 2.750 3.750 $15.000 Plus Depreciation 10 Loss Coal Expenditures 11 Loving in WC 2 Pound Free Cash Flow 12500 11.250 125 1125 1125