Question
In: Finance
Five years ago, a company was considering the purchase of 65 new diesel trucks that were...
Five years ago, a company was considering the purchase of 65 new diesel trucks that were 14.73% more fuel-efficient than the ones the firm is now using. The company uses an average of 10 million gallons of diesel fuel per year at a price of $1.25 per gallon. If the company manages to save on fuel costs, it will save $1.875 million per year (1.5 million gallons at $1.25 per gallon). On this basis, fuel efficiency would save more money as the price of diesel fuel rises (at $1.35 per gallon, the firm would save $2.025 million in total if he buys the new trucks).
Consider two possible forecasts, each of which has an equal chance of being realized. Under assumption #1, diesel prices will stay relatively low; under assumption #2, diesel prices will rise considerably. The 65 new trucks will cost the firm $5 million. Depreciation will be 25.44% in year 1, 38.22% in year 2, and 36.45% in year 3. The firm is in a 39% income tax bracket and uses a 11% cost of capital for cash flow valuation purposes. Interest on debt is ignored. In addition, consider the following forecasts:
Forecast for assumption #1 (low fuel prices):
|
Price of Diesel Fuel per Gallon |
|||
|
Prob. (same for each year) |
Year 1 |
Year 2 |
Year 3 |
|
0.1 |
$0.8 |
$0.89 |
$1.02 |
|
0.2 |
$1.01 |
$1.1 |
$1.11 |
|
0.3 |
$1.1 |
$1.21 |
$1.31 |
|
0.2 |
$1.29 |
$1.47 |
$1.45 |
|
0.2 |
$1.4 |
$1.54 |
$1.61 |
|
Forecast for assumption #2 (high fuel prices): |
|||
|
Price of Diesel Fuel per Gallon |
|||
|
Prob. (same for each year) |
Year 1 |
Year 2 |
Year 3 |
|
0.1 |
$1.22 |
$1.53 |
$1.71 |
|
0.3 |
$1.33 |
$1.71 |
$2 |
|
0.4 |
$1.8 |
$2.32 |
$2.52 |
|
0.2 |
$2.2 |
$2.51 |
$2.81 |
Required: Calculate the percentage change on the basis that an increase would take place from the NPV under assumption #1 to the probability-weighted (expected) NPV.
Answer% Do not round intermediate calculations. Input your answer as a percent rounded to 2 decimal places (for example: 28.31%).
Further Information (solution steps):
- Step (1): Calculate the annual expected price of diesel per gallon under each assumption, based on the probabilities outlined in the inputs section.
- Step (2): Using the annual expected fuel prices calculated in step (1), determine the increase in annual savings created by the proposed efficiency for each assumption.
- Step (3): Find the increased cash flow after taxes (CFAT) for both forecasts, based on the annual increase in fuel savings determined in step (2) as the increase in earnings before depreciation and taxes (EBDT), and the starting point from which profit is calculated for each assumption. As part of this step, you must establish annual depreciation (remember: depreciation is a noncash charge).
- Step (4): Considering the increased annual CFAT produced in step (3), calculate the NPV of the truck purchases for each assumption, based on the discount rate (cost of capital) indicated in the inputs section
- Step (5): In view of the outcomes produced in step (4), estimate the combined NPV weighed by the probability of each assumption.
- Step (6): Finally, calculate the percentage difference hypothesizing that an increase took place starting from the NPV for assumption #1 to the combined NPV worked out in step (5).
Solutions
Expert Solution
Step-1
| Calculation of expected price in assumption#1 (Low fuel prices) | ||||||
| Prob. (P) | Year -1 | Year -2 | Year -3 | |||
| Price | P x Price | Price | P x Price | Price | P x Price | |
| 0.1 | $ 0.80 | $ 0.0800 | $ 0.89 | $ 0.0890 | $ 1.02 | $ 0.1020 |
| 0.2 | $ 1.01 | $ 0.2020 | $ 1.10 | $ 0.2200 | $ 1.11 | $ 0.2220 |
| 0.3 | $ 1.10 | $ 0.3300 | $ 1.21 | $ 0.3630 | $ 1.31 | $ 0.3930 |
| 0.2 | $ 1.29 | $ 0.2580 | $ 1.47 | $ 0.2940 | $ 1.45 | $ 0.2900 |
| 0.2 | $ 1.40 | $ 0.2800 | $ 1.54 | $ 0.3080 | $ 1.61 | $ 0.3220 |
| Expected Price | $ 1.1500 | Expected Price | $ 1.2740 | Expected Price | $ 1.3290 | |
| Calculation of expected price in assumption#1 (High fuel prices) | ||||||
| Prob. (P) | Year -1 | Year -2 | Year -3 | |||
| Price | P x Price | Price | P x Price | Price | P x Price | |
| 0.1 | $ 1.22 | $ 0.1220 | $ 1.53 | $ 0.1530 | $ 1.71 | $ 0.1710 |
| 0.3 | $ 1.33 | $ 0.3990 | $ 1.71 | $ 0.5130 | $ 2.00 | $ 0.6000 |
| 0.4 | $ 1.80 | $ 0.7200 | $ 2.32 | $ 0.9280 | $ 2.52 | $ 1.0080 |
| 0.2 | $ 2.20 | $ 0.4400 | $ 2.51 | $ 0.5020 | $ 2.81 | $ 0.5620 |
| Expected Price | $ 1.6810 | Expected Price | $ 2.0960 | Expected Price | $ 2.3410 |
Step-2
| Assumption#1 (Low fuel prices) | |||
| Years | 1 | 2 | 3 |
| Save of fuel (Gallon) (Million) | 1.473 | 1.473 | 1.473 |
| Expected price | $ 1.1500 | $ 1.2740 | $ 1.3290 |
| Fuel cost save (Million) | $ 1.6940 | $ 1.8766 | $ 1.9576 |
| Assumption#2 (High fuel prices) | |||
| Years | 1 | 2 | 3 |
| Save of fuel (Gallon) (Million) | 1.473 | 1.473 | 1.473 |
| Expected price | $ 1.6810 | $ 2.0960 | $ 2.3410 |
| Fuel cost save (Million) | $ 2.4761 | $ 3.0874 | $ 3.4483 |
Step-3
| Assumption#1 (Low fuel prices) | |||
| Years | 1 | 2 | 3 |
| Fuel cost save (Million) | $ 1.6940 | $ 1.8766 | $ 1.9576 |
| Depreciation (Million) | $ 1.2720 | $ 1.9110 | $ 1.8225 |
| Total (Million) | $ 0.4220 | $ (0.0344) | $ 0.1351 |
| Tax @ 39% (Million) | $ 0.1646 | $ (0.0134) | $ 0.0527 |
| Save of cost after Tax (Million) | $ 0.2574 | $ (0.0210) | $ 0.0824 |
| Add : Depreciation (Million) | $ 1.2720 | $ 1.9110 | $ 1.8225 |
| Net Cash Flow (Million) | $ 1.5294 | $ 1.8900 | $ 1.9049 |
| Assumption#2 (High fuel prices) | |||
| Years | 1 | 2 | 3 |
| Fuel cost save (Million) | $ 2.4761 | $ 3.0874 | $ 3.4483 |
| Depreciation (Million) | $ 1.2720 | $ 1.9110 | $ 1.8225 |
| Total (Million) | $ 1.2041 | $ 1.1764 | $ 1.6258 |
| Tax @ 39% (Million) | $ 0.4696 | $ 0.4588 | $ 0.6341 |
| Save of cost after Tax (Million) | $ 0.7345 | $ 0.7176 | $ 0.9917 |
| Add : Depreciation (Million) | $ 1.2720 | $ 1.9110 | $ 1.8225 |
| Net Cash Flow (Million) | $ 2.0065 | $ 2.6286 | $ 2.8142 |
Step-5
| Assumption#1 (Low fuel prices) | |||
| Year | Cash flow (Million) | DF @ 11% | PV (Million) |
| 0 | $ (5.0000) | 1.0000 | $ (5.0000) |
| 1 | $ 1.5294 | 0.9009 | $ 1.3778 |
| 2 | $ 1.8900 | 0.8116 | $ 1.5340 |
| 3 | $ 1.9049 | 0.7312 | $ 1.3929 |
| Present Value | $ (0.6953) |
| Assumption#2 (High fuel prices) | |||
| Year | Cash flow (Million) | DF @ 11% | PV ( Million) |
| 0 | $ (5.0000) | 1.0000 | $ (5.0000) |
| 1 | $ 2.0065 | 0.9009 | $ 1.8077 |
| 2 | $ 2.6286 | 0.8116 | $ 2.1334 |
| 3 | $ 2.8142 |
 jeff jeffy answered 2 years agoRelated SolutionsFive years ago, a company was considering the purchase of 65 new diesel trucks that were...Five years ago, a company was considering the purchase of 65 new
diesel trucks that were 14.78% more fuel-efficient than the ones
the firm is now using. The company uses an average of 10 million
gallons of diesel fuel per year at a price of $1.25 per gallon. If
the company manages to save on fuel costs, it will save $1.875
million per year (1.5 million gallons at $1.25 per gallon). On this
basis, fuel efficiency would save more money...
Five years ago, a company was considering the purchase of 77 new diesel trucks that were...
Five years ago, a company was considering the purchase of 77
new diesel trucks that were 15.45% more fuel-efficient than the
ones the firm is now using. The company uses an average of 10
million gallons of diesel fuel per year at a price of $1.25 per
gallon. If the company manages to save on fuel costs, it will save
$1.875 million per year (1.5 million gallons at $1.25 per gallon).
On this basis, fuel efficiency would save more money...
Five years ago, a company was considering the purchase of 72 new diesel trucks that were...Five years ago, a company was considering the purchase of 72 new
diesel trucks that were 14.56% more fuel-efficient than the ones
the firm is now using. The company uses an average of 10 million
gallons of diesel fuel per year at a price of $1.25 per gallon. If
the company manages to save on fuel costs, it will save $1.875
million per year (1.5 million gallons at $1.25 per gallon). On this
basis, fuel efficiency would save more money...
Five years ago, a company was considering the purchase of 72 new diesel trucks that were...Five years ago, a company was considering the purchase of 72 new
diesel trucks that were 14.56% more fuel-efficient than the ones
the firm is now using. The company uses an average of 10 million
gallons of diesel fuel per year at a price of $1.25 per gallon. If
the company manages to save on fuel costs, it will save $1.875
million per year (1.5 million gallons at $1.25 per gallon). On this
basis, fuel efficiency would save more money...
Five years ago, a company was considering the purchase of 68 new diesel trucks that were...Five years ago, a company was considering the purchase of 68 new
diesel trucks that were 14.63% more fuel-efficient than the ones
the firm is now using. The company uses an average of 10 million
gallons of diesel fuel per year at a price of $1.25 per gallon. If
the company manages to save on fuel costs, it will save $1.875
million per year (1.5 million gallons at $1.25 per gallon). On this
basis, fuel efficiency would save more money...
Five years ago, a company was considering the purchase of 74 new diesel trucks that were...Five years ago, a company was considering the purchase of 74 new
diesel trucks that were 15.13% more fuel-efficient than the ones
the firm is now using. The company uses an average of 10 million
gallons of diesel fuel per year at a price of $1.25 per gallon. If
the company manages to save on fuel costs, it will save $1.875
million per year (1.5 million gallons at $1.25 per gallon). On this
basis, fuel efficiency would save more money...
Five years ago, a company was considering the purchase of 77 new diesel trucks that were...Five years ago, a company was considering the purchase of 77 new
diesel trucks that were 15.45% more fuel-efficient than the ones
the firm is now using. The company uses an average of 10 million
gallons of diesel fuel per year at a price of $1.25 per gallon. If
the company manages to save on fuel costs, it will save $1.875
million per year (1.5 million gallons at $1.25 per gallon). On this
basis, fuel efficiency would save more money...
Five years ago, a company was considering the purchase of 62 new diesel trucks that were...Five years ago, a company was considering the purchase of 62 new
diesel trucks that were 15.23% more fuel-efficient than the ones
the firm is now using. The company uses an average of 10 million
gallons of diesel fuel per year at a price of $1.25 per gallon. If
the company manages to save on fuel costs, it will save $1.875
million per year (1.5 million gallons at $1.25 per gallon). On this
basis, fuel efficiency would save more money...
Five years ago, a company was considering the purchase of 74 new diesel trucks that were...Five years ago, a company was considering the purchase of 74 new
diesel trucks that were 15.13% more fuel-efficient than the ones
the firm is now using. The company uses an average of 10 million
gallons of diesel fuel per year at a price of $1.25 per gallon. If
the company manages to save on fuel costs, it will save $1.875
million per year (1.5 million gallons at $1.25 per gallon). On this
basis, fuel efficiency would save more money...
Five years? ago, a company in New Jersey installed a? diesel-electric unit costing ?$55,000 at a...Five years? ago, a company in New Jersey installed a?
diesel-electric unit costing ?$55,000 at a remote site because no
dependable electric power was available from a public utility. The
company has computed depreciation by the?straight-line method with
a useful life of 10 years and a zero salvage value. Annual
operation and maintenance expenses are $15,000?, and property taxes
and insurance cost another ?$3,300 per year. Dependable electric
service is now available at an estimated annual cost of ?$32,000.
The...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|