Triệu Lê Gia Hân B21H0199

Nguyễn Thị Kim Quyên B21H0114

Lê Thị Phương Vy B21H0379
Trần Thị Ngọc Lan B21H0312

The contruction cost 12,000,000 Yens

Loan 5,000,000 Yens
a) Cost of Equity 14%
E/V 60% Cost of Debt 10%
D/V 40%
tax 40%
WACC 0.108

b)
initial investment 7,000,000

year 1 4,512,635
year 2 3,258,220
year 3 2,205,474
year 4 1,327,000
year 5 4,790,614

NPV 9,093,944 YEN 6,063 $

Since the NPV is positive, Dell should proceed with the building the plant in Japan.