You are on page 1of 1

Assignment title: Capital Budgeting Decisions

Student Name : adham majed hasan safi


Student Number : 201080767
Lecture Time : 11-12:30
The solution is as the following:
1)
Initial Investment = $3,000,000
Net Operating Income = $300,000
Add: Depreciation = $600,000
Net Annual Cash Flow = $900,000
(15%) pv factor
1- $900,000 0.870 $783,000
2- $900,000 0.756 $680,,400
3- 900,000 0.658 $592,200
4- $900,000 0.572 $514,800
5- $900,000 0.497 $447,300
Total ($3,017,700)
Pv of net annual cash flows ($3,015,900)
- Intial investment ($3,000,000)
Net present value = $17,700
2.
the simple rate of return would be:
annual incemantl net income
simplerate of return=
intial investment

300,000/3,000,000 = 10%

3. nvp is positive this investment should be taken by derrick

You might also like