machine replacement or retention pertemuan 21 s.d 22
DESCRIPTION
Machine Replacement or Retention Pertemuan 21 s.d 22. Matakuliah: D 0094 Ekonomi Teknik Tahun: 2007. Replacement Decisions. Replacement Analysis Fundamentals Economic Service Life Replacement Analysis When Required Service is Long Replacement Analysis with Tax Consideration. - PowerPoint PPT PresentationTRANSCRIPT
Machine Replacement or Retention
Pertemuan 21 s.d 22
Matakuliah : D 0094 Ekonomi TeknikTahun : 2007
Bina Nusantara
Replacement Decisions
• Replacement Analysis Fundamentals
• Economic Service Life• Replacement Analysis When
Required Service is Long• Replacement Analysis with
Tax Consideration
Bina Nusantara
Replacement Terminology
• Sunk cost: any past cost unaffected by any future decisions
• Trade-in allowance: value offered by the vendor to reduce the price of a new equipment
• Defender: an old machine • Challenger: new machine• Current market value:
selling price of the defender in the market place
Bina Nusantara
Sunk Cost associated with an Asset’s
Disposal
$0 $5000 $10,000 $15,000 $20,000 $25,000 $30,000
Original investment
$10,000 $5000
Market value
$10,000
Lost investment(economic depreciation) Repair cost
$20,000
Sunk costs = $15,000
Bina Nusantara
Replacement Decisions
• Cash Flow Approach
– Treat the proceeds from sale of the old machine as down payment toward purchasing the new machine.
• Opportunity Cost Approach– Treat the proceeds from
sale of the old machine as the investment required to keep the old machine.
Bina Nusantara
Replacement Analysis – Cash Flow Approach
0 1 2 3 0 1 2 3
$8000
$2500
$15,000
$6000
$5500
(a) Defender (b) Challenger
$10,000
Sales proceeds from defender
Bina Nusantara
Annual Equivalent Cost - Cash Flow Approach
Defender: PW(12%)D = $2,500 (P/F, 12%, 3) - $8,000 (P/A, 12%, 3)
= - $17,434.90AE(12%)D = PW(12%)D(A/P, 12%, 3) = -$7,259.10
Challenger: PW(12%)C = $5,500 (P/F, 12%, 3) - $5,000
- $6,000 (P/A, 12%, 3) = -$15,495.90AE(12%)C = PW(12%)C(A/P, 12%, 3) = -$6,451.79
Replace the
defender now!
Bina Nusantara
Opportunity Cost Approach
0 1 2 3 0 1 2 3
$8000
$2500
$15,000
$6000
$5500Defender Challenger
$10,000Proceeds from sale viewed asan opportunity cost of keepingthe asset
Bina Nusantara
Defender:
PW(12%)D = -$10,000 - $8,000(P/A, 12%, 3) + $2,500(P/F, 12%, 3)
= -$27,434.90
AE(12%)D = PW(12%)D(A/P, 12%, 3)
= -$11,422.64
Challenger:
PW(12%)C = -$15,000 - $6,000(P/A, 12%, 3) + $5,500(P/F, 12%, 3)
= -$25,495.90
AE(12%)C = PW(12%)C(A/P, 12%, 3)
= -$10,615.33
Opportunity Cost Approach
Replace the defender now!
Bina Nusantara
Economic Service Life
• Def:Economic service life is the useful life of a defender, or a challenger, that results in the minimum equivalent annual cost
• Why do we need it?: We should use the respective economic service lives of the defender and the challenger when conducting a replacement analysis.
Ownership (Capital)cost
Operating cost
+
Minimize
Bina Nusantara
• Capital Cost:
• Operating Cost:
• Total Cost:
• Objective: Find n* that minimizes AEC
Mathematical Relationship
CR i I A P i N S A F i NN( ) ( / , , ) ( / , , )
OC i OC P F i n A P i Nnn
N
( ) ( / , , ) ( / , , )
1
AEC CR i OC i ( ) ( )CR(i)
OC(i)
AEC
n*
Bina Nusantara
Economic Service Life for a Lift Truck
Bina Nusantara
Economic Service Life Calculation (Example 15.4)
• N = 1 AEC1 = $18,000(A/P, 15%, 1) + $1,000 - $10,000
= $11,700
Bina Nusantara
• N = 2
AEC2 = [$18,000 + $1,000(P/A, 15%, 2)](A/P, 15%, 2)
- $7,500 (A/F, 15%, 2)
= $8,653
Bina Nusantara
N = 3, AEC3 = $7,406
N = 4, AEC4 = $6,678
N = 5, AEC5 = $6,642
N = 6, AEC6 = $6,258
N = 7, AEC7 = $6,394
Minimum cost
Economic Service Life
Bina Nusantara
Required Assumptions and Decision Frameworks
• Planning horizon (study period)• Technology• Relevant cash flow information• Decision Frameworks
Bina Nusantara
Replacement Strategies under the Infinite Planning Horizon
Replace the defender now: The cash flows of the challenger will be used from today and will be repeated because an identical challenger will be used if replacement becomes necessary again in the future. This stream of cash flows is equivalent to a cash flow of AEC* each year for an infinite number of years.
Replace the defender, say, x years later: The cash flows of the defender will be used in the first x years. Starting in year x+1,the cash flows of the challenger will be used indefinitely.
Bina Nusantara
Example 15.5
• Defender: Find the remaining useful (economic) service life. N AE
N AE
N AE
N AE
N AE
1 15%) 130
2 15%) 116
3 15%) 500
4 15%) 961
5 15%) 434
: ( $5,
: ( $5,
: ( $5,
: ( $5,
: ( $6,N years
AED
D
*
* $5,
2
116
Bina Nusantara
• Challenger: find the economic service life.
N = 1 year: AE(15%) = $7,500N = 2 years: AE(15%) = $6,151N = 3 years: AE(15%) = $5,847N = 4 years: AE(15%) = $5,826N = 5 years: AE(15%) = $5,897
NC*=4 years
AEC*=$5,826
Bina Nusantara
Replacement Decisions
• Should replace the defender now? No, because AED < AEC
• If not, when is the best time to replace the defender? Need to conduct marginal analysis.
NC*=4 years
AEC*=$5,826
N
AED
D
*
* $5,
2
116
years
Bina Nusantara
Marginal Analysis
Question: What is the additional (incremental) cost for keeping the defender one more year from the end of its economic service life, from Year 2 to Year 3?
Financial Data:
• Opportunity cost at the end of year 2: Equal to the market value of $3,000• Operating cost for the 3rd year: $5,000• Salvage value of the defender at the end of year 3: $2,000
Bina Nusantara
23
$3000
$2000
$5000
• Step 1: Calculate the equivalent cost of retaining the defender one more from the end of its economic service life, say 2 to 3.
$3,000(F/P,15%,1) + $5,000
- $2,000 = $6,450
• Step 2: Compare this cost with AEC = $5,826 of the challenger.
• Conclusion: Since keeping the defender for the 3rd year is more expensive than replacing it with the challenger, DO NOT keep the defender beyond its economic service life. $6,450
2 3
Bina Nusantara
Replacement Analysis under the Finite Planning Horizon
Annual Equivalent Cost ($)
N Defender Challenger
1 5,130 7,500
2 5,116 6,151
3 5,500 5,857
4 5,961 5,826
5 6,434 5,897Some likely replacement patternsunder a finite planning horizon of8 years
Bina Nusantara
Example 15.6 Replacement Analysis under the Finite Planning Horizon (PW Approach)
• Option 1: (j0, 0), (j, 4), (j, 4)
PW(15%)1=$5,826(P/A, 15%, 8) =$26,143
• Option 2: (j0, 1), (j, 4), (j, 3)
PW(15%)2=$5,130(P/F, 15%, 1) +$5,826(P/A, 15%, 4)(P/F, 15%, 1)
+$5,857(P/A, 15%, 3)(P/F, 15%, 5) =$25,573
Bina Nusantara
• Option 3 (j0, 2), (j, 4), (j, 2)
PW(15%)3=$5,116(P/A, 15%, 4)(P/F, 15%, 2) +$5,826(P/A, 15%, 4)(P/F, 15%, 2) +$6,151(P/A, 15%, 2)(P/F, 15%, 6) = $25,217 minimum cost
• Option 4 (j0, 3), (j, 5)
PW(15%)4= $5,500(P/A, 15%, 3) +$5,897(P/A, 15%, 5)(P/F, 15%, 3) =$25,555
Example 15.6 continued
Bina Nusantara
Example 15.6 continued
• Option 5: (j0, 3), (j, 4), (j, 1)
PW(15%)5= $5,500(P/A, 15%, 3) + $5,826(P/A, 15%, 4)(P/F, 15%, 3) + $7,500(P/F, 15%, 8) = $25,946
• Option 6: (j0, 4), (j, 4)
PW(15%)6= $5,826(P/A, 15%, 4)(P/F, 15%, 4)
+ $5,826(P/A, 15%, 4)(P/F, 15%, 4)
= $26,529
(j0, 0), (j, 4), (j, 4),
(j0, 1), (j, 4), (j, 3),
(j0, 2), (j, 4), (j, 2),
(j0, 3), (j, 5),
(j0, 3), (j, 4), (j, 1),
(j0, 4), (j, 4),
Option 1
Option2
Option 3
Option 4
Option 5
Option 6
0 1 2 3 4 5 6 7 8
Years in service
Planning horizon = 8 years
Bina Nusantara
Replacement Analysis with Tax Consideration
• Whenever possible, replacement decisions should be based on the cash flows after taxes. (Example 15.8)
• When computing the net proceeds from sale of the old asset, any gains or losses must be identified to determine the correct amount of the opportunity cost. (Example 15.7)
• All basic replacement decision rules including the way of computing economic service life remain unchanged. (Example 15.10)
$0 $4000 $8000 $12,000 $16,000 $20,000
$10,000
$10,000
$14,693
$20,000$20,000
$4693
Depreciation basis
Book valueTotaldepreciation
$5307
Market value
Market valueLosstax credit
Book loss
Net proceeds from disposal ($11,877)
$4693 $1877 40%
Bina Nusantara
Summary
• In replacement analysis, the defender is an existing asset; the challenger is the best available replacement candidate.
• The current market value is the value to use in preparing a defender’s economic analysis. Sunk costs—past costs that cannot be changed by any future investment decision—should not be considered in a defender’s economic analysis.
Bina Nusantara
• Two basic approaches to analyzing replacement problems are the cash flow approach and the opportunity cost approach. – The cash flow approach explicitly considers the
actual cash flow consequences for each replacement alternative as they occur.
– The opportunity cost approach views the net proceeds from sale of the defender as an opportunity cost of keeping the defender.
Bina Nusantara
• Economic service life is the remaining useful life of a defender, or a challenger, that results in the minimum equivalent annual cost or maximum annual equivalent revenue. We should use the respective economic service lives of the defender and the challenger when conducting a replacement analysis.
• Ultimately, in replacement analysis, the question is not whether to replace the defender, but when to do so.
• The AE method provides a marginal basis on which to make a year-by-year decision about the best time to replace the defender.
• As a general decision criterion, the PW method provides a more direct solution to a variety of replacement problems, with either an infinite or a finite planning horizon, or a technological change in a future challenger.
Bina Nusantara
• The role of technological change in asset improvement should be weighed in making long-term replacement plans
• Whenever possible, all replacement decisions should be based on the cash flows after taxes.