Sportee Inc., a US 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 (SS), which includes funds to support working capital, would be needed for the project. Project life: The project is expected to end in four years. The best 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 Price Per Racket Demand In Per Racket Singapore S$ 300 S$ 450 90,000 units S$ 300 S$ 450 90,000 units S$ 350 SS-460 150,000 units S$ 360 SS 480 150,000 units Other Costs: The expense of leasing extra office space is S$ 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 $.50. Sportee uses the spot rate as its best forecast of the exchange rate that will exist in future periods Host government taxes on income earned by subsidiary: The Singapore government will allow Sportce Inc. to establish the subsidiary and will impose a 20% tax rate on income. In addition, it will impose a 10% withholding tax on any funds remitted by the subsidiary to the Other Costs: The expense of leasing extra office space is S$ 2 million per year. Other annual overhead expenses are expected to be 5$ 2 million per year. Exchange rates: The spot exchange rate of the Singapore dollar is $.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 11 Page US government taxes on income earned by Sportee subsidiary: The US govemment will allow a tax credit on taxes paid in Singapore, therefore, earnings remitted to the US parent will not be taxed by the US government. Cash flows from Sportee subsidiary to parent: The Sporter 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 imposes a 10% withholding tax on any funds remitted as mentioned above. + Depreciation: The Singanore movement will allow Sporter's subsidiary to depreciate the cost