Question

Apex, Inc. is a U.S.-based firm investing in a two-year project in Mexico. The present exchange rate is 15 Mexican pesos per U.S. dollar. It is estimated that Mexico’s currency will be devalued in the international market at an average 2.1 % per year relative to the U.S. dollar over the next several years. The estimated before-tax net cash flow (in pesos) of the project is a follows:

End of Year Net Cash Flow (pesos)

0 - 900,000

1 480,000

2 720,000

If the U.S. company’s MARR is 20 % (before taxes) based on the U.S. dollar, what is the present worth (PW) of the project in terms of U.S. dollars? (Enter your answer as a number without the dollar $ sign.)

Answer #1

Ans. Exchange rate at present, e = 15 Pesos/dollar

Depriciation rate of currency each year, d = 2.1% or 0.021

=> Exchange rate at end of year0, e0 = e*(1+d) = 15.315 pesos/dollar

=> Exchange rate at the end of year 1, e1 = e0*(1+d) = 15.636 Pesos/dollar

=> Exchange rate at the end of year 2, e2 = e1*(1+d) = 15.965 Pesos /dollar

=> Dollar value of cashflow at end of year 0 = 900000/e0 = $58765.916

=> Dollar value of cashflow at the end of year 1 = 480000/e1 = $30697.181

=> Dollar value of cashflow at the end of year 2 = 720000/e2 = $45098.699

Present worth of these dollar cashflows i.e. present value at starting of year 0 at MARR of 20%

PW = -58765.916/(1+ 0.20) + 30697.181/(1+0.20)^2 + 45098.699/(1+0.20)^3

=> PW = -$1555.32

* Please don’t forget to hit the thumbs up button, if you find the answer helpful.

Apex, Inc. is a U.S.-based firm investing in a two-year project
in Mexico. The present exchange rate is 16 Mexican pesos per U.S.
dollar. It is estimated that Mexico’s currency will be devalued in
the international market at an average 2.7 % per year relative to
the U.S. dollar over the next several years. The estimated
before-tax net cash flow (in pesos) of the project is a follows:
End of Year Net Cash Flow (pesos) 0 - 900,000 1 480,000...

Your company is looking at a new project in Mexico. The project
will cost 900,000 pesos. The cash flows are expected to be 375,000
pesos per year for 5 years. The current spot exchange rate is 19.07
pesos per dollar. The risk-free rate in the US is 4%, and the
risk-free rate in Mexico 8%. The dollar required return is 10%.
What is the net present value of this investment in U.S. Dollars?
DO NOT USE DOLLAR SIGNS OR COMMAS...

Vixor Co. is a U.S. firm conducting a financial plan for
the next year. It has no foreign subsidiaries, but more than half
of its sales are from exports. Its foreign cash inflows to be
received from exporting and cash outflows to be paid for imported
supplies over the next year are shown in the following
table:
Currency
Total Inflow
Total Outflow
Candian Dollar (C$
C$40,000,000
C$10,000,000
New Zealand Dollar (NZ$)
NZ$5,000,000
NZ$1,000,000
Mexican Peso (MXP)
MXP11,000,000
MXP5,000,000
Singapore Dollar...

Cash Payback Period, Net Present Value Method, and Analysis
Elite Apparel Inc. is considering two investment projects. The
estimated net cash flows from each project are as follows:
Year
Plant Expansion
Retail Store Expansion
1
$128,000
$107,000
2
105,000
126,000
3
91,000
86,000
4
82,000
60,000
5
25,000
52,000
Total
$431,000
$431,000
Each project requires an investment of $233,000. A rate of 15%
has been selected for the net present value analysis.
Present Value of $1 at Compound
Interest
Year...

Cash Payback Period, Net Present Value Method, and Analysis
Elite Apparel Inc. is considering two investment projects. The
estimated net cash flows from each project are as follows:
Year
Plant Expansion
Retail Store Expansion
1
$150,000
$126,000
2
123,000
147,000
3
106,000
101,000
4
96,000
71,000
5
30,000
60,000
Total
$505,000
$505,000
Each project requires an investment of $273,000. A rate of 12%
has been selected for the net present value analysis.
Present Value of $1 at Compound
Interest
Year...

Cash Payback Period, Net Present Value Method, and Analysis
Elite Apparel Inc. is considering two investment projects. The
estimated net cash flows from each project are as follows:
Year
Plant Expansion
Retail Store Expansion
1
$160,000
$133,000
2
130,000
157,000
3
113,000
107,000
4
102,000
75,000
5
32,000
65,000
Total
$537,000
$537,000
Each project requires an investment of $290,000. A rate of 10%
has been selected for the net present value analysis.
Present Value of $1 at Compound
Interest
Year...

Elite Apparel Inc. is considering two investment projects. The
estimated net cash flows from each project are as follows:
Year
Plant Expansion
Retail Store Expansion
1
$118,000
$98,000
2
96,000
116,000
3
83,000
79,000
4
75,000
55,000
5
24,000
48,000
Total
$396,000
$396,000
Each project requires an investment of $214,000. A rate of 20%
has been selected for the net present value analysis.
Present Value of $1 at Compound
Interest
Year
6%
10%
12%
15%
20%
1
0.943
0.909
0.893...

Cash Payback Period, Net Present Value Method, and Analysis
Elite Apparel Inc. is considering two investment projects. The
estimated net cash flows from each project are as follows:
Year
Plant Expansion
Retail Store Expansion
1
$162,000
$136,000
2
133,000
159,000
3
115,000
109,000
4
104,000
76,000
5
32,000
66,000
Total
$546,000
$546,000
Each project requires an investment of $295,000. A rate of 6%
has been selected for the net present value analysis.
Present Value of $1 at Compound
Interest
Year...

Elite Apparel Inc. is considering two investment projects. The
estimated net cash flows from each project are as follows:
Year
Plant Expansion
Retail Store Expansion
1
$130,000
$109,000
2
107,000
128,000
3
92,000
88,000
4
83,000
61,000
5
26,000
52,000
Total
$438,000
$438,000
Each project requires an investment of $237,000. A rate of 20%
has been selected for the net present value analysis.
Present Value of $1 at Compound
Interest
Year
6%
10%
12%
15%
20%
1
0.943
0.909
0.893...

Instructions:
The assignment is based on the mini case below. The instructions
relating to the assignment are at the end of the case.
The Case
Mike Chang and Joan Brown are facing an important decision.
After having discussed different financial scenarios into the wee
hours of the morning, the two computer engineers felt it was time
to finalize their cash flow projections and move to the next stage
– decide which of two possible projects they should undertake.
Both had...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 7 minutes ago

asked 11 minutes ago

asked 11 minutes ago

asked 15 minutes ago

asked 20 minutes ago

asked 24 minutes ago

asked 38 minutes ago

asked 38 minutes ago

asked 38 minutes ago

asked 39 minutes ago

asked 41 minutes ago

asked 44 minutes ago