What is the net present value of the proposed mining project?

Service Manage Home - tamusa.edu Connect C Windhoek Mines Ltd.. Of X https://ezto.mheducation.com/ext/map/index.html?_con=con&external_browser=0&launchUrl=https%253A... Not synd Assignment Saved Help Save & Exit Submit Check my work Windhoek Mines, Ltd., of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on land to which the company has mineral rights. An engineering and cost analysis has been made, and it is expected that the following cash flows would be associated with opening and operating a mine in the area: Cost of new equipment and timbers Working capital required Annual net cash receipts Cost to construct new roads in year three Salvage value of equipment in four years $ 410,000 $ 135,000 $ 150,000* $ 47,000 $ 72,000 *Receipts from sales of ore, less out-of-pocket costs for salaries, utilities, insurance, and so forth. The mineral deposit would be exhausted after four years of mining. At that point, the working capital would be released for reinvestment elsewhere. The company's required rate of return is 18%. Click here to view Exhibit 7B-1 and Exhibit 7B-2, to determine the appropriate discount factor(s) using tables. Required: a. What is the net present value of the proposed mining project? b. Should the project be accepted? Complete this question by entering your answers in the tabs below. Prev 1 of 19 HH Next > o search (? o The mineral deposit would be exhausted after four years of mining. At that point, the working capital would be released for reinvestment elsewhere. The company's required rate return is 18%. Click here to view Exhibit 7B-1 and Exhibit 7B-2, to determine the appropriate discount factor(s) using tables. Required: a. What is the net present value of the proposed mining project? b. Should the project be accepted? Complete this question by entering your answers in the tabs below. Required A Required B What is the net present value of the proposed mining project? (Enter negative amount with a minus sign. Round your final answer to the nearest whole dollar amount.) Net present value Prev 1 of 19 Next > earch O TI X My Jobs | Indeed.cx * Customer Service MX Home - tamusa.edu XD Connect exhibit_78_1.jpg (13. X C Windhoek Mines, LX + https://ezto-cf-media.mheducation.com/Media/Connect_Production/bne/accounting/Noreen_5e/exhibit_7B_... EXHIBIT 72-1 Present Value of Star Not syncing 1 0.168 9 11 12 14 15 Periods 4% 5% 6% 7% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 23% 24% 25% 0.962 0.952 0.943 0.935 0926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0855 0847 0840 0.833 0826 0820 081 0806 0.800 2 0.925 0907 0890 0873 0857 0842 0826 0.812 0.797 0.783 0.769 0.756 0743 0731 0718 0.706 0.694 0683 0672 0661 0650 0640 3 0889 0864 0840 0.816 0794 0.772 0.751 0731 0712 0.693 0.675 0.658 0.641 0624 0.609 0.593 0.579 0564 0551 0537 0524 0512 4 0855 0823 0.792 0763 0735 0708 0.683.0659 0.636 0.613 0.592 0572 0.552 0534 0.516 0.499 0.482 0.467 0.451 0437 0423 0.410 5 0822 0.784 0.747 0.713 0681 0650 0621 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0437 0.419 0.402 0.386 0.370 0355 0.3410328 6 0790 0746 0.705 0666 0630 0.596 0.564 0.535 0.507 0.480 0456 0.432 0.410 0.390 0370 0.352 0335 0.319 0.303 0.289 0275 0.262 7 0760 071 0665 0623 0583 0.547 0.513 0.482 0.452 0.425 0.400 0376 0.354 0.333 0.314 0296 0.279 0.263 0249 0235 0.222 0.210 8 0731 0677 0.627 0582 0540 0.502 0.467 0.434 0.404 0376 0351 0.327 0.305 0285 0 266 0 249 0.233 0.218 0204 0.191 0.179 0.703 0645 0592 0.544 0500 0.460 0.424 0391 0.361 0333 0.308 0.284 0263 0243 0225 0 209 0.194 0.180 0167 0.155 0.144 0.134 10 0.676 0614 0558 0508 0463 0.422 0.386 0.352 0322 0.295 0.270 0247 0.227 0208 0191 0.176 0.162 0.149 0.137 0.126 0.116 0.107 0.650 0585 0527 0.475 0.429 0.388 0.350 0.317 0.287 0261 0.237 0.215 0.195 0178 0162 0148 0135 0.123 0.1120103 0.094 0.086 0.625 0.557 0497 0.444 0.397 0.356 0.319 0286 0.257 0231 0.208 0.187 0.168 0152 0137 0124 0112 0.102 0092 0.083 0.076 0.069 13 0.601 0.530 0469 0415 0.368 0.326 0290 0.258 0.229 0.204 0.182 0.163 0145 0.130 0.116 0104 0093 0.084 0.075 0068 0.061 0.055 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.232 0.205 0181 0.160 0.141 0.125 0.111 0099 0088 0078 0.069 0.062 0055 0.049 0044 0.555 0.481 0.417 0.362 0.315 0275 0239 0209 0183 0.160 0140 0123 0108 0.095 0084 0074 0065 0057 0.051 0045 0.040 0.035 0.534 0.458 0.394 0339 0292 0252 0.218 0.188 0.163 0141 0.123 0.107 0.093 0.081 0.071 0.062 0.054 0.047 0.042 0.036 0.032 0.028 17 0513 0436 0.371 0317 0270 0231 0198 01700146 0125 0108 0.093 0080 0.069 0.060 0.052 0.045 0.039 0.034 0.030 0.026 0023 18 0.494 0.416 0.350 0.296 0.250 0212 0.180 0153 0130 0.111 0095 0081 0069 0.059 0.051 0.044 0.038 0.032 0.028 0.024 0.021 0.018 19 0.475 0.396 0331 0.277 0232 0.194 0.164 0138 0.116 0.098 0.083 0.070 0060 0.051 0.043 0.037 0.031 0.027 0.023 0.020 0.01 0.014 20 0.456 0.377 0.312 0258 0.215 0.178 0149 0124 0104 0087 0073 0061 0051 0.043 0.037 0.031 0.026 0.022 0019 0.016 0.014 0.012 21 0.439 0359 0294 0242 0199 0164 0135 0112 0093 0.077 0.064 0.053 0044 0.037 0.031 0026 0.022 0.018 0.015 003 0011 0009 22 0422 0342 0278 0226 0.184 0150 0123 0101 0.083 0.068 0.056 0.046 0.038 0.032 0.026 0.022 0.018 0.01 0.013 0.01 0009 0.007 23 0406 0326 0262 0211 0170 0138 0112 0.091 0.074 0.060 0.049 0.040 0.033 0027 0022 0.018 0.01 0.012 0.010 0.009 0.007 0006 24 0390 0.310 0247 0197 0158 0126 0102 0082 0.066 0.053 0.043 0035 0.028 0.023 0.019 0015 0.013 0010 0.008 0.007 0.006 0.005 25 0.375 0.295 0.233 0.184 0146 0.092 0.074 0059 0047 0038 0030 0.024 0.020 0.016 0013 0010 0009 0.007 0.006 0.005 0.004 26 0 361 0281 0220 0172 01350106 0084 0066 0053 0042 0.033 0026 0021 0017 0.014 0.01 0.009 0.007 0.006 0.005 0.004 0003 27 0347 0268 0207 0161 0125 0098 0076 0.060 0047 0.037 0029 0023 0.018 0.014 0.01 0.009 0.007 0.006 0.005 0004 0.003 0.002 28 0.333 0255 0.196 0.150 0116 0.090 0.069 0054 0042 0.033 0026 0.020 0.016 0012 0.010 0.008 0006 0.005 0004 0.003 0.002 0.002 29 0.321 0.243 0.185 0.141 0107 0.082 0.063 0.048 0037 0.029 0022 0.017 0.014 0.011 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.002 30 0.308 0.231 0174 0131 0099 0.075 0.057 0.014 0.033 0.026 0.020 0,015 0,012 0.009 0.007 0.005 0.004 0.003 0.003 0.002 0.002 0001 40 0.208 0142 0.097 0.067 0.046 0.032 0.022 0.015 0.011 0.008 0.005 0.004 0.003 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0.000 0.000 16 0116 Type here to search O 10:19 AM 7/5/2020 Jobs Inde: x Customer Serv X Home - tamus X Connect exhibit_78_2.jpg X exhibit 7B_1.jpX Windhoek Mir X + https://ezto-cf-media.mheducation.com/Media/Connect_Production/bne/accounting/Noreen_5e/exhibit_7B... * Not syncing EXHIBIT 78-2 Present Value of an Annuity of $1 in Arrears: Periods 4% 5% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 23% 24% 25% 1 0962 0.952 0.943 0.935 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0847 0.840 0.833 0.826 0820 0813 0.806 0.800 2 1886 1859 1833 1808 1783 1759 1736 1713 1690 1.668 1647 1626 1605 1585 1566 1547 1528 1.509 1492 1474 1457 1440 3 2775 2723 2673 2.624 2577 2.531 2487 2444 2402 2.361 2322 2.283 2246 2210 2174 2.10 2.106 2.074 2.042 2011 1981 1952 4 3630 3.546 3465 3.387 3.312 3.240 31703102 3037 2.974 2914 2.855 2798 2 743 2690 2.639 2589 2.540 2494 2.448 2.404 2362 5 4452 4329 4212 4100 3993 3890 3.791 3696 3605 3.517 3433 3.352 3274 3199 3.127 3.058 2991 2926 2864 2.803 2745 2689 6 5242 5.076 5.076 4917 4767 4623 4.486 4355 4231 4111 3.998 3.889 3784 3685 3589 3498 3.410 3326 3245 3167 3.092 3.020 2951 7 6002 5786 5.582 5.389 5.206 5.033 4.868 4.712 4564 4423 4288 4160 4039 3.922 3.812 3.706 3605 3508 3416 3327 3242 3161 8 6733 6.463 6210 5971 5747 5535 5.335 5.146 4968 4799 4639 4487 4344 4.207 4.078 3.954 3837 3726 3619 3.518 3.421 3329 9 7435 7108 6802 6.515 6 247 5.995 5.759 5.537 5.328 5.132 4946 4772 4.607 4.451 4303 4.163 4.031 3.905 3.786 3.673 3.566 3.463 10 8111 7360 7024 6.710 6.418 6145 5.889 5.650 5.426 5216 5.019 4833 4659 4494 4.339 4.192 4833 4659 4494 4339 4.192 4.054 3.923 3.799 3.682 3.571 11 8.750 8306 7.887 7499 7139 6.805 6.495 6207 5938 5687 5.453 5234 5029 4836 4.656 4.486 4.327 4.1774.035 3.902 3.776 3.656 12 9.385 8.863 8384 7943 7.536 7161 6.814 6.492 6.1945.918 5.660 5.421 5.197 4988 4793 4611 4439 4278 4127 3985 3851 3725 13 9.986 9.394 8.853 8.358 7.904 7487 7103 6.750 6.424 6.122 5842 5.583 5.342 5118 4910 4715 4533 4362 4203 4053 3.912 3780 14 10 563 9899 9.2958745 8244 7786 7367 6.982 6 628 6.302 6.002 5724 5.468 5229 5.008 4.802 4611 4.432 4.265 4.108 4.432 4.265 4108 3.962 3.824 15 11118 10 380 9712 9108 8.559 8.061 7605 7191 6.811 6.462 6142 5.847 5.575 5.324 5.092 4.876 4675 4.489 4.315 4153 4001 3859 16 11652 10.838 10106 9447 8.851 8.313 7824 7379 6.974 6604 6265 5 954 5668 5.405 5.162 4.938 4730 4.536 4357 4.189 4.033 3.887 17 12 166 11.274 10.477 9.763 9.122 8022 7549 7120 6729 6.373 6.047 5749 6729 6.373 6.047 5749 5475 5222 4.990 4775 4.576 4.391 4.219 4059 3.910 18 12.659 11.690 10.828 10 059 9372 8.756 8.201 7702 7250 6840 7250 6840 6.467 6128 5.818 5534 5.273 5.033 48124608 4.419 4 608 4419 4.243 4080 3.928 19 1.134 12.085 11158 10.336 9604 8950 8.365 7839 7366 6938 6.550 6.198 5.877 5584 5 316 5.070 4.843 4635 4442 4.263 4097 3.942 20 13 590 12.462 11470 10 594 9.818 9129 8.514 7963 7469 7025 6.623 6.259 5.929 5628 5.353 5101 4.870 4657 4460 4.279 4.110 3.954 21 14029 12.821 11764 10836 10.017 9292 8.649 8075 7562 7102 6.687 6.312 5.973 5665 5.384 5.127 4891 4.675 4.476 4.292 4.121 3.963 22 14.451 13.163 12.042 11.061 10 201 9.442 8 772 8176 7645 7170 6743 6.359 6011 5.696 5410 5149 4.909 4.690 4.488 4.302 4130 3.970 23 14.857 13.489 12 303 11 272 10.371 9.580 8883 8.266 7718 7230 6.792 6.399 6.044 5.723 5.432 5167 4925 4703 4.499 4311 4137 3.975 24 15 247 13799 12.550 11.469 10.529 9.707 8.985 8.348 7784 7283 6835 6.434 6073 5746 5.451 5.182 4.937 4.713 4.507 4.318 41433981 25 15.622 14 094 12 783 11654 10 675 9.823 9.077 8.422 78437330 6.873 6 464 6.0975766 5.467 5.195 4.948 4.721 4.514 4323 4147 3985 26 15 983 14.375 13.003 11826 10 810 9.929 9.161 8.488 7.896 7372 6.906 6.491 6118 5.783 5.480 5.206 4956 4728 4.520 4328 4151 3.988 27 16.330 14.643 13.211 11.987 10.935 10.027 9.237 8548 7943 7409 6.935 6.514 6136 5798 5 492 5215 4964 4734 4.524 4332 4154 3990 28 16663 14898 13.406 12137 11051 10116 9.307 8602 7984 7441 6.961 6534 6152 5.810 5.502 5.223 4.970 4739 4528 4.335 4157 3992 29 16.984 15 141 13.591 12.278 11158 10198 9370 8650 8022 7470 6.983 6.551 6.166 5.820 5.510 5229 4.975 4.743 4531 4337 4159 3.994 30 17292 15372 13.765 12 409 11258 10 274 9.427 8.694 8055 7.496 7003 6.566 617 5.829 5.517 5235 4979 4.746 4534 4339 4160 3.995 40 19793 17159 15.046 13.332 11925 10.757 9.779 8.951 8244 7634 7105 6642 6233 5.871 5548 5.258 4.997 4.760 4544 4 347 4166 3999 Type here to search O W 2 10:19 AM 7/5/2020