In: Finance
You are in search of a new vehicle. However, you are not sure if you want a fully electric vehicle or a hybrid vehicle compared to a conventional gas-powered vehicle. Since you are learning about Engineering Management, NPV, etc., you want to determine which vehicle investment will have the greatest ROI, so you can make your decision.
In order to simplify the problem, you are considering the gas-powered vehicle as a baseline and comparing both a hybrid and a fully electric vehicle to it. Additionally, you expect to keep the vehicle for six years. Below is some information about each vehicle to help you calculate the incremental ROI. Your response to this question should include incremental ROI for both investing in a hybrid and a fully electric vehicle. Thereafter, based on the calculations you should determine which vehicle would you purchase.
Note: Use only the information provided in this problem and do not include any external information. You are only considering purchasing and not leasing.
Assume following costs for gas-powered vehicle: Purchase price $38,000; Annual gasoline expenses $2,000 for each of 5 years; Annual insurance expenses $1200 for each of 5 years; Annual maintenance $750 for each of 5 years. No other costs will be incurred.
Assume the following for hybrid vehicle: Purchase price $40,000; Annual gasoline expenses $1,200 for each of 5 years; Annual insurance $1400 for each of 5 years; Annual maintenance $600 for each of 5 years.
Assume the following for electric vehicle: Purchase price $48,000; No annual gasoline expenses, but you expect to incur $800 in electric expenses for each of 5 years; Annual insurance expenses $1500 for each of 5 years; Annual maintenance $200 for each of 5 years.
Hint: The question is about incremental ROI. Also, assume you are in a market for and need a vehicle.
Calculation of Cash Flows for gas powered vehicle:
Year | Gasoline | Insurance | Maintenance | Cash Outflow |
0 | 38000 | |||
1 | 2000 | 1200 | 750 | 3950 |
2 | 2000 | 1200 | 750 | 3950 |
3 | 2000 | 1200 | 750 | 3950 |
4 | 2000 | 1200 | 750 | 3950 |
5 | 2000 | 1200 | 750 | 3950 |
.
Calculation of Cash Flows for hybrid vehicle & incremental outflow and savings :
Year | Gasoline | Insurance | Maintenance | Cash Outflow | Cash Outflow | Incremental Cashflows | Remarks |
0 | 40000 | 38000 | 2000 | Incremental Outflow | |||
1 | 1200 | 1400 | 600 | 3200 | 3950 | -750 | Incremental Savings |
2 | 1200 | 1400 | 600 | 3200 | 3950 | -750 | Incremental Savings |
3 | 1200 | 1400 | 600 | 3200 | 3950 | -750 | Incremental Savings |
4 | 1200 | 1400 | 600 | 3200 | 3950 | -750 | Incremental Savings |
5 | 1200 | 1400 | 600 | 3200 | 3950 | -750 | Incremental Savings |
Total incremental savings from hybrid vehicle = 750*5 = $3,750
Incremental outflow from Hybrid Vehicle = $2,000
No of years = 5 years
Net benefit per year = (3750-2000)/5 = $350
ROI = Net benefit per year/ Incremental outflow from Hybrid Vehicle
= 350/2000 * 100
= 17.5%
.
.
Calculation of Cash Flows for electric vehicle & incremental outflow and savings :
Year | Electric | Insurance | Maintenance | Cash Outflow | Cash Outflow | Incremental Cashflows | Remarks |
0 | 48000 | 38000 | 10000 | Incremental Outflow | |||
1 | 800 | 1500 | 200 | 2500 | 3950 | -1450 | Incremental Savings |
2 | 800 | 1500 | 200 | 2500 | 3950 | -1450 | Incremental Savings |
3 | 800 | 1500 | 200 | 2500 | 3950 | -1450 | Incremental Savings |
4 | 800 | 1500 | 200 | 2500 | 3950 | -1450 | Incremental Savings |
5 | 800 | 1500 | 200 | 2500 | 3950 | -1450 | Incremental Savings |
Total incremental savings from electric vehicle = 1450*5 = $7,250
Incremental outflow from Hybrid Vehicle = $10,000
No of years = 5 years
Net benefit per year = (7,250-10,000)/5 = -$550
ROI = Net benefit per year/ Incremental outflow from Hybrid Vehicle
= -550/10,000 * 100
= -5.5%
.
.
Conclusion:
Based on ROI , we should purchase hybrid Vehicle since it has a ROI of 17.5% as compared to Electric Vehicle which has a negative ROI of -5.5%.