There are 5 parts. In order to get to part 2 I'll have to do part 1 first which is listed below. Need this done in the next 2 hour!

ooooo Verizon "5-" 11:20 PM >3 D4 3 mathxl.com (5 ft: (mu-n u .m) Ln Homework: Week 7 Homework Score: 0 of 7 pts 4 6 of 6 (4 complete) 7 b HW Score: 60%, 18 of 30 pts P31 '13 (similar t0) QQueetion Help \"- Assume that in the original ltyesi example in Table , all sales actually occur in the United States and are projected to be $56.3 million per year for four years. Keeping other mate the same, calculate the NPV of the investment opportunity. Assume the WACC is 6.6%. The forward exchange rates are given below. Year 0 1 2 3 4 FonNard Exchange Rate ($i'f.) 1.6676 1.5606 1.4966 1.3724 1.3853 Calcualte the cash ows below: (Round to three decimal places. Fonivard exchange rates must be rounded to four decimal places.) Year Free cash ow (millons of pounds) Fonlvard exchange rate Free cash flow (millons of dollars) Sales in the US (millons of dollars) HUM Cash flow (millons of dollars) 0 Data Table TABLE 31 . 1 Expected Foreign Free Cash Flows from ltyesi's U.K. Proiect SPREADSHEET Incremental Earnings Forecast (E millions) Sales 37.500 37500 37.500 37500 Cost of Goods Sold (15.625) (15.625) (15.625) (15.625) Gross Prot 21.875 21.875 21.875 21.875 Operating Expenses (4.167) (5.625) (5.625) (5.625) (5.625) Depreciation (3.750) (3.750) (3.750) (3.750) EBIT (4.167) 12.500 12.500 12.500 12.500 Income tax at 40% 1.667 (5.000) [5.000) (5.000) (5.000) Unlcvered Net income l2.500) 7.500 7500 7.500 7500 Free Cash Flow 9 Plus: Depreciation 3.750 3.750 3.750 3.750 10 Less: Capital Expenditures (15.000) 11 Less: Increases in NWC 12 Pound Free Cash Flow (17.500) 11.250 11.250 11.250 11.250 Enter any number in the edit fields and then click Check Answer. parts ,, 5 remaining - ClearAll [; -' mathxl.com (5 Advanced Managerial Finance Homework: Week 7 Homework Score: 0 of 7 pts 4 6 of 6 (4 complete) v :e P31 'l 3 (similar to) Assume that in the original ltyesi example in Table @ , all sales actually occur in the United States and are pl Keeping other costs the same, calculate the NPV of the investment opportunity. Assume the WACC is 6.6%. T Year 0 1 2 3 4 Forward Exchange Rate ($113) 1 .6676 1.5606 1.4968 1 .3724 1.3853 Calcualte the cash ows below: (Round to three decimal places. Fonlvard exchange rates must be rounded to Year 0 1 Free cash flow (millons of pounds) 47.500 |:| Forward exchange rate 1.6676 |: Free cash flow (millons of dollars) -29.183 |:| Sales in the us (millons of dollars) 0.000 |:| Cash ow (millons of dollars) -29.183 |:| 000 Verizon '5' 12:53 AM >3 -' mathxl.com lume that in the original Ityesi example in Table , all sales actually occur in the United States and are projected to be $56.3 mill eping other costs the same, calculate the NPV of the investment opportunity. Assume the WACC is 6.6%. The fonlvard exchange ral Year 0 1 2 3 4 Fonlvard Exchange Rate ($I'.) 1.6676 1.5606 1.4968 1.3724 1.3853 cualte the cash ows below: (Round to three decimal places. Fonlvard exchange rates must be rounded to four decimal places.) Year 0 1 Free cash flow (millons of pounds) 47.500 Forward exchange rate 1.6676 Free cash flow (millons of dollars) 29.183 Sales in the us (millons of dollars) 0.000 Cash flow (millons of dollars) -29.183 73.857 8 Sorry, that's not correct. The free-cash ow (millons of pounds) amount is wrong. er any number in the edit fields and then click Check Answer. Darts , mm All I .O'ODO'OVer'izgn '5." 1:01 AM 3k -' WIWIIPTU ' WV 7 ' P31 -13 (similar to) i Assume that in the original ltyesi example in Table a , all sales actually occur in the United States and are projected to be $56.: Keeping other costs the same, calculate the NPV of the investment opportunity. Assume the WACC is 6.6%. The forward exchang Year 0 1 2 3 4 Forward Exchange Rate ($l) 1.6676 1.5606 1.4968 1.3724 1.3853 Calcualte the cash ows below: (Round to three decimal places. Forward exchange rates must be rounded to four decimal places Year 0 1 Free cash ow (millons of pounds) -17.500 17.557 Forward exchange rate 1.6676 1.5606 Free cash ow (millons of dollars) -29.183 17.557 Sales in the US (millons of dollars) 0.000 56.300 Cash ow (millons of dollars) -29.183 73.357 8 Sorry, that's not correct. The free-cash ow (millons of pounds) amount is wrong. ...oo Verizon as 1:26 AM >[; -' mathxl.com (5 Advanced Managerial Finance Iork: Week 7 Homework )ts 4 60f6(4 complete)v i2; nilar to) he original ltyesi example in Table @ . all sales actually occur in the United States and are projected to be 5 )sts the same, calculate the NPV of the investment opportunity. Assume the WACC is 6.6%. The forward excl 0 1 2 3 4 :hange Rate ($t') 1.6676 1.5606 1 .4968 1.3724 1 .3853 sh ows below: (Round to three decimal places. Forward exchange rates must be rounded to four decimal pl 0 1 2 ow (millons of pounds) -17.500 -26.250'|:| :hange rate 1.6676 1.5606 |:| ow (millons of dollars) -29.183 40.966'|:| us (millons of dollars) 0.000 56.300 |:| Tlillons of dollars) -29.183 15333:]