The engineering staff at the Sun Shipping Company has informed decision-makers that substantial money can be saved on the fleet's fuel bills if the ships' engines are adapted. Based on the cost of fuel, the engineers estimate that the firm will save $50,000 each year for the first 5 years and save $75,000 per year for the following five years. If these estimates are accurate, what would the company be willing to pay to adapt the engines? The company can earn 10% annually on its investments.
The amount to be paid is the present value of all future cash flows receivable discounted at required rate of return
Present value factor
= 1 / (1 + r) ^ n
Where,
r = Rate of return = 10% or 0.10
n = Years = 1 to 10
So, PV Factor for year 2 will be
= 1 / (1.10^2)
= 1 / 1.21
= 0.826446
The following table shows the calculations
Calculations | Particulars | |||||||||||
A | Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
B | Cash Flows | 50000 | 50000 | 50000 | 50000 | 50000 | 75000 | 75000 | 75000 | 75000 | 75000 | |
C | PV Factor | 0.909091 | 0.826446 | 0.751315 | 0.683013 | 0.620921 | 0.564474 | 0.513158 | 0.466507 | 0.424098 | 0.385543 | |
D = B x C | Present Values | 45454.55 | 41322.31 | 37565.74 | 34150.67 | 31046.07 | 42335.54 | 38486.86 | 34988.05 | 31807.32 | 28915.75 | |
E = Sum D | Net Present Values | 366072.86 |
So, the amount that the company will be willing to pay for the engines is $ 366,072.86
Get Answers For Free
Most questions answered within 1 hours.