Question
In: Accounting
4. Spartan Inc. (a US based MNC) is planning to open a subsidiary in Switzerland to...
4. Spartan Inc. (a US based MNC) is planning to open a subsidiary in Switzerland to manufacture shoes. The new plant will cost SF 1.0 billion. The salvage value of the plant at the end of the 4 yr economic life is estimated to be SF 200 million net of any tax effects. This plant will also call for extra inventory holding of SF 300 million, and extra accounts payables of SF 200 million. Projected sales from this new plant are SF 800 million per year. The fixed costs are estimated to be SF 300 million per year, and the variable costs are estimated to be SF 100 million per year. Depreciation on the new plant after accounting for the salvage value will be SF 300 million per year. The Swiss government will impose a 40 % tax on the earnings. US govt. will not impose any taxes. 100 % of the cash flows will be remitted to the parent. The exchange rate is expected to be stable at $ 0.80 per SF. Spartan requires 15 % return on its capital investments.
Please compute:
a) Net Investment Cost of the plant
b) Cash flows in years 1 through 4 of the project
c) Net Present Value of the project
d) Internal Rate of Return (IRR) of the project
e) Should the project be accepted or rejected? Why or why not?
f) If the exchange rate scenario unfolds as follows
t = time 0 1 2 3 4
$0.80/SF $0.70/SF $0.70/SF $0.65/SF $0.55/SF
Re-compute the NPV. Is the project still acceptable? Why or why not?
g) If the exchange rate scenario were to unfold as follows,
t=time 0 1 2 3 4
$0.80/SF $0.80/SF $0.90/SF $0.95/SF $1.00/SF
Re-compute the NPV. Is the project still acceptable? Why or why not?
Solutions
Expert Solution
| a) Net Investment Cost of the plant | ||||||
| New plant cost | 1,00,00,00,000 | |||||
| Plus additional working capital | ||||||
| Inventory | 30,00,00,000 | |||||
| Account payable | -20,00,00,000 | 10,00,00,000 | ||||
| Net investment | 1,10,00,00,000 | |||||
| b) Cash flows in years 1 through 4 of the project | ||||||
| Year | 0 | 1 | 2 | 3 | 4 | |
| Net investment - cost of the plant | -1,10,00,00,000 | - | - | - | - | |
| Projected sale of new plant | 80,00,00,000 | 80,00,00,000 | 80,00,00,000 | 80,00,00,000 | ||
| Fixed cost | -30,00,00,000 | -30,00,00,000 | -30,00,00,000 | -30,00,00,000 | ||
| variable cost | -10,00,00,000 | -10,00,00,000 | -10,00,00,000 | -10,00,00,000 | ||
| Depreciation | -30,00,00,000 | -30,00,00,000 | -30,00,00,000 | -30,00,00,000 | ||
| Profit before tax | 10,00,00,000 | 10,00,00,000 | 10,00,00,000 | 10,00,00,000 | ||
| Tax@40% | - | -4,00,00,000 | -4,00,00,000 | -4,00,00,000 | -4,00,00,000 | |
| Profit after tax | 6,00,00,000 | 6,00,00,000 | 6,00,00,000 | 6,00,00,000 | ||
| Add: Depreciation | 30,00,00,000 | 30,00,00,000 | 30,00,00,000 | 30,00,00,000 | ||
| Profit after tax before depreciation | 36,00,00,000 | 36,00,00,000 | 36,00,00,000 | 36,00,00,000 | ||
| Salvage value of plant | 20,00,00,000 | |||||
| Realisation of additional working capital | 10,00,00,000 | |||||
| Cash flow | -1,10,00,00,000 | 36,00,00,000 | 36,00,00,000 | 36,00,00,000 | 66,00,00,000 | |
| $ Cash flow @ $=0.80SF | -1,37,50,00,000 | 45,00,00,000 | 45,00,00,000 | 45,00,00,000 | 82,50,00,000 | |
| c) Net Present Value of the project | ||||||
| Discount rate@15% | ||||||
| Cash flow | -1,37,50,00,000 | 45,00,00,000 | 45,00,00,000 | 45,00,00,000 | 82,50,00,000 | |
| Discount factor | 1.000 | 0.870 | 0.756 | 0.658 | 0.572 | |
| Present value | -1,37,50,00,000 | 39,15,00,000 | 34,02,00,000 | 29,61,00,000 | 47,19,00,000 | |
| NPV of the project | 12,47,00,000 | |||||
| d) Internal Rate of Return (IRR) of the project | ||||||
| IRR of the project | 18.978% | |||||
| e) Should the project be accepted or rejected? Why or why not? | ||||||
| NPV of the project is positive $124,700,000 @discount factor of 15%. Therefore project will be accepted. | ||||||
| f) If the exchange rate scenario unfolds as follows | ||||||
| t = time 0 1 2 3 4 | ||||||
| $0.80/SF $0.70/SF $0.70/SF $0.65/SF $0.55/SF | ||||||
| Exchange rate | 0.800 | 0.700 | 0.700 | 0.650 | 0.550 | |
| Cash flow | -1,37,50,00,000 | 51,42,85,714 | 51,42,85,714 | 55,38,46,154 | 1,20,00,00,000 | |
| Discount factor | 1.000 | 0.870 | 0.756 | 0.658 | 0.572 | |
| Present value | -1,37,50,00,000 | 44,74,28,571 | 38,88,00,000 | 36,44,30,769 | 68,64,00,000 | |
| NPV of the project | 51,20,59,341 | |||||
| Positive NPV, hence project is acceptable. | ||||||
| g) If the exchange rate scenario were to unfold as follows, | ||||||
| t=time 0 1 2 3 4 | ||||||
| $0.80/SF $0.80/SF $0.90/SF $0.95/SF $1.00/SF | ||||||
| Re-compute the NPV. Is the project still acceptable? Why or why not? | ||||||
| Exchange rate | 0.800 | 0.800 | 0.900 | 0.950 | 1.000 | |
| Cash flow | -1,37,50,00,000 | 45,00,00,000 | 40,00,00,000 | 37,89,47,368 | 66,00,00,000 | |
| Discount factor | 1.000 | 0.870 | 0.756 | 0.658 | 0.572 | |
| Present value | -1,37,50,00,000 | 39,15,00,000 | 30,24,00,000 | 24,93,47,368 | 37,75,20,000 | |
| NPV of the project | -5,42,32,632 | |||||
| Negative NPV, hence project is not acceptable. | ||||||
ekkarill92 answered 1 year agoRelated Solutions
4. GR Inc is a US based MNC that conducts a part of its business in...
4. GR Inc is a US based MNC that conducts a part of its business
in Singapore. Its US sales are denominated in US dollars while its
sales in Singapore are denominated in Singaporean dollars. Its
pro-forma income statement for the next year is shown below. Assume
US Sales will be unaffected by the exchange rate. Also Assume the
Singaporean dollar earning will be remitted to the US at the end of
the period.
The average rate is USD 0.6956/...
GR Inc is a US based MNC that conducts a part of its business in Singapore....
GR Inc is a US based MNC that conducts a part of its business in
Singapore. Its US sales are denominated in US dollars while its
sales in Singapore are denominated in Singaporean dollars. Its
pro-forma income statement for the next year is shown below. Assume
US Sales will be unaffected by the exchange rate. Also Assume the
Singaporean dollar earning will be remitted to the US at the end of
the period.
The average rate is USD 0.6956/ SGD...
A US multinational corporation (MNC) is evaluating a capital project for a Brazilian subsidiary. Project cost...
A US multinational corporation (MNC) is evaluating a capital
project for a Brazilian subsidiary. Project cost is 400 Million
Brazilian Real (BR). 300 Million will be financed by debt and the
remaining 100 Million by issuing equity. The benchmark 3-year
Brazilian Treasury note is at 4.24% and the current corporate tax
rate is 34%. The Brazilian Bovespa stock market index is up 31.58 %
for the year, the firm decides to use this data.
The firm can borrow (pre-tax) in...
(1)A US based MNC plans to invest in a new project EITHER in US or in...
(1)A US based MNC plans to invest in a new project
EITHER in US or in Mexico. The new project is expected to take up a
quarter of the firm’s total investment fund. The balance of the
corporation’s investment is exclusively in an existing US project.
The features of the proposed new project are as
follows:
Existing
US project US project (new) Mexico project (new)
Expected rate of return E(R) 10% 15% 15%
Standard deviation of E(R) 0.10 0.11 0.12...
??A? U.S.-based MNC has a foreign subsidiary that earns $ 252000 before local? taxes, with all...
??A? U.S.-based MNC has a foreign subsidiary that earns $ 252000
before local? taxes, with all the? after-tax funds to be available
to the parent in the form of dividends. The applicable taxes
consist of a 33 % foreign income tax? rate, a foreign dividend
withholding tax rate of 9.6 %?, and a U.S. tax rate of 30 %.
Calculate the net funds available to the parent MNC? if:
a.??Foreign taxes can be applied as a credit against the? MNC's...
A US based MNC with exposure to the Swedish krona could best cross hedge with
A
US based MNC with exposure to the Swedish krona could best cross
hedge with
2) Company A is based in UK and has a subsidiary in the US that requires...
2) Company A is based in UK and has a subsidiary in the US that
requires funding in USD. It decides to enter into a currency swap
agreement with company B in US. Company A will pay 5% on a Sterling
principal of £10,000,000 and receive 6% on a US$ principal of
$15,000,000 every year for the next 3 years. The current exchange
rate is $1.5 USD per UK Sterling. Question: a) Explain and
calculate the cash flow exchanges at...
2) Company A is based in UK and has a subsidiary in the US that requires...
2) Company A is based in UK and has a subsidiary in the US that
requires funding in USD. It decides to enter into
a currency swap agreement with company B in US. Company A will pay
5% on a Sterling principal of £10,000,000 and receive 6% on a US$
principal of $15,000,000 every year for the next 3 years. The
current exchange rate is $1.5 USD per UK Sterling.
Question:
Explain and calculate the cash flow exchanges at the...
Tax credits A U.S.-based MNC has a foreign subsidiary that earns $246,000 before local taxes, with...
Tax credits A U.S.-based MNC has a foreign
subsidiary that earns $246,000 before local taxes, with all the
after-tax funds to be available to the parent in the form of
dividends. The applicable taxes consist of a 32% foreign income tax
rate, a foreign dividend withholding tax rate of 9.2 %, and a U.S.
tax rate of 28%.
Calculate the net funds available to the parent MNC if:
a. If foreign taxes can be applied as a credit
against the...
Backward Industries - a US based MNC - projects it will receive 50,000 Brazilian Real (BRZ)...
Backward Industries - a US based MNC - projects it will receive
50,000 Brazilian Real (BRZ) from a Brazilian customer in 3 months,
however, it is only 50% certain that the money will actually be
paid out as the customer is currently in financial distress.
Backward wants to reduce its exposure to foreign exchange rate
risk. Which of the following is the best option for Backward in
this situation?
A.
Tell your Brazilian customer not to pay
B.
Enter into...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Explain at least three reasons why there are so many divisions / denominations in the Christian...
- COSC 1436 Programming Assignment : Skill Practice Assignment 3 Your skill practice assignment this week will...
- Waste elimination and process improvement can be applied to virtually any process. Identify a process at...
- Do you think the FASB should continue to require the Statement of Cash Flows or are...
- Here is your chance to analyze an actual co-worker conflict situation and make suggestions on how...
- McKinsey Machines Ltd manufactures a single product A. It has two cost centers namely molding department...
- Threads: Assume a multithreaded application using user level threads mapped to a single kernel level thread...
ADVERTISEMENT