- 15 Marks
Calculate NPV for Unified Energy Ltd's project with given cash flows and 10% discount rate.
Question
Unified Energy Ltd is evaluating a project with the following cash flows:
| Year | 0 | 1 | 2 | 3 | 4 | 5 |
|---|---|---|---|---|---|---|
| GH₵000 | GH₵000 | GH₵000 | GH₵000 | GH₵000 | GH₵000 | |
| Sales | 7,400 | 8,300 | 9,800 | 5,800 | ||
| Wages | (550) | (580) | (620) | (520) | ||
| Materials | (340) | (360) | (410) | (370) | ||
| Licence fee | (300) | (300) | (300) | (300) | (300) | |
| Overheads | (100) | (100) | (100) | (100) | ||
| Equipment | (5,200) | (5,200) | 2,000 | |||
| Specialised equipment | (150) | |||||
| Working capital | (650) | 650 | ||||
| (5,200) | (6,150) | 5,960 | 6,960 | 8,370 | 7,160 | |
| Discount factor at 10% | 1.000 | 0.909 | 0.826 | 0.751 | 0.683 | 0.621 |
The company’s cost of capital is 10%.
Required:
Calculate the net present value (NPV) of the project and recommend whether it should be undertaken.
Find Related Questions by Tags, levels, etc.
- Tags: Cash Flows, Cost of Capital, Discounted cash flow, investment appraisal, NPV
- Level: Level 2
- Topic: Discounted cash flow
Report an error