Respuesta :
Answer:
Windhoek Mines, Ltd., of Namibia
a. The net present value (NPV) of the proposed mining project is:
= -$117,258
b. No. The project should be rejected. Â It has a negative NPV.
Explanation:
a) Data and Calculations:
Cost of new equipment and timbers = $370,000
Working capital required = $115,000
Cost to construct new roads in year three = $43,000
Annual net cash receipts = $130,000
Salvage value of equipment in four years = $68,000
Company's  required rate of return = 18%
Mining duration = 4 years
Annuity factor for 4 years at 18% = 2.1690
Relevant discount factors at 18%:
Year 3 = 0.712
Year 4 = 0.636
Present values of Cash Flows:
Transaction                       Cash Flows  PV Factor  PV Amount
Cost of new equipment and timbers    $370,000   1.000    -$370,000
Working capital required               115,000   1.000      -115,000
Cost to construct new roads in year three 43,000 Â Â 0.712 Â Â Â Â Â Â -30,616
Annual net cash receipts              130,000   2.169      281,970
Salvage value of equipment in four years 68,000 Â 0.636 Â Â Â Â Â Â 43,248
Working capital released              115,000   0.636       73,140
Net present value                                     -$117,258