SEEM2440 Engineering Economic Lecture 05 – Comparison and selection among alternatives Comparing Alternative Given that we know how to evaluate alternatives, if we are given several alternatives, how to compare/choose? Trivial? Not really. Consider the following two examples: Example 1: There are two financial plans. Plan A requires $10,000 investment and Contradiction? will return $12,000 next year. Plan B requires $100,000 investment and will return $115,000 next year. MARR = 10%. On one hand: IRRA = 20%. IRRB = 15%. Plan A is better! On the other hand: PWA = $909. PWB = $4546. Plan B is better! Copyright (c) 2015. Gabriel Fung. All rights reserved. Comparing Alternative Example 2: There are two financial plans. Plan A requires $350 investment and How to make a fair comparison? will return $1,200 after 4 years. Plan B requires $500 investment and will return $4,200 after 10 years. MARR = 10%. On one hand: PWA = $469. PWB = $1119. Plan B is better! On the other hand: The period is different! We can invest the money obtained from Plan A to other project! Copyright (c) 2015. Gabriel Fung. All rights reserved. An Overview In general, we have the following rules Use either the Equivalent Worth Method or Incremental Investment Analysis for ranking the alternatives. We will discuss what is Incremental Investment Analysis shortly. Do not use the IRR to compare the project directly. Compare the alternatives using the same study period. Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans Consider the following two plans: Plan A: You have to invest $73,000 now, and you will obtain $26,225 every year for 4 years. Plan B: You have to invest $60,000 now, and you will obtain $22,000 every year for 4 years. Assume that your MARR is 10%. Which plan should you choose (you can choose only one of them)? Note: PW(10%)A = $10,131, PW(10%)B = $9,738, IRRA=17.3, IRRB=16.3, Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans (cont’d) Note that: Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans (cont’d) Analysis using Equivalent Worth Method: Rank the Investment Cost of the alternatives in ascending order. Investment of Plan B < Plan A. So, Plan B is in a higher rank. Compute the equivalent worth of the first alternative (Plan B): PW(10%)B = $9,738 Since, PW(10%)B > 0. Plan B is chosen as the Base Alternative. Base alternative would be automatically selected unless the extra investment for the other plan is justified. continued on next page… Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans (cont’d) … continued from previous page Compute the differences between the cash flows of the two alternatives in the next rank. Let D(A – B) be such cash flow (pls. refer to the next slide) Compute the equivalent worth of the cash flow D(A – B). PW(10%)D(A – B) = $393 Since, PW(10%)D(A – B) > 0 , the extra investment cost ($13,000) is justified. Thus, Plan A is being chosen as the base alternative now instead of Plan B Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans (cont’d) For the extra investment cost: Plan A $26,225 0 1 2 Plan D(A – B) Plan B $22,000 3 4 – $60,000 $4,225 0 1 2 3 4 $73,000 = 0 1 2 3 4 $13,000 Thus, the additional investment cost ($13,000) has a present value of $393. Note that: PW(10%)A = $10,131 PW(10%)B = $9,738 PW(10%)D(A – B) = PW(10%)A – PW(10%)B Copyright (c) 2015. Gabriel Fung. All rights reserved. More about Equivalent Worth Method In short, Equivalent worth method can be done simply by… 1. Compute the equivalent worth (present worth, future worth or annual worth) of the alternatives. 2. Rank the alternatives according to their equivalent worth in a descending order. Copyright (c) 2015. Gabriel Fung. All rights reserved. Incremental Investment Analysis We can do a similar kind of analysis, but using “Rate” instead of “Equivalent Worth”. This is known as Incremental Investment Analysis. Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans Again Incremental Investment Analysis: Rank the Investment Cost of the alternatives in ascending order: Investment of Plan B < Plan A. So, Plan B is in a higher rank. Compute the IRR of the first alternative (Plan B) IRRB = 17.3%. Since IRRB > MARR, Plan B is chosen as the base alternative. Compute the differences between cash flows of the two alternatives in the highest rank: Let D(A – B) be such cash flow. Continued on next page… Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans Again (cont’d) … continued from previous page Compute the IRR of the cash flow D(A – B). IRRD(A – B) = 11.4% Since, IRRD(A – B) > MARR, the extra investment cost ($13,000) spent on Plan A is justified. Thus, Plan A is being chosen as the base alternative now instead of Plan B Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans Again (cont’d) Question: Can we compare the IRR of Plan A and Plan B directly in the Incremental Investment Analysis but not the IRR of D(A – B)? Just similar to the Equivalent Worth Analysis. Answer: Impossible!!! IRRA = 16.3% IRRB = 17.3% Accordingly, Plan B is chosen Contradictory with the previous analysis If we based our decision on IRR solely, we will make a wrong decision. Copyright (c) 2015. Gabriel Fung. All rights reserved. Two Investment Plans Again (cont’d) See the following diagram as well Present Worth ($) 10,131 9,738 393 10.0 11.4 16.3 i (%) 17.3 Plan B MARR Plan A Copyright (c) 2015. Gabriel Fung. All rights reserved. Incremental Investment Analysis For the incremental investment analysis, can we use ERR instead of IRR for evaluating the rate of return of the incremental investment? Sure! Why not? Copyright (c) 2015. Gabriel Fung. All rights reserved. Unequal Useful Life So far, most problems that we encountered has a “life”: E.g. The two financial plans in the previous example have a “life” of 4 years. We call such “life” as “useful life”. Very often, the useful life of the alternatives are different. E.g. Plan A will generate $1,200 after 4 years. Plan B will generate $4,200 after 10 years. Which plan is better? Copyright (c) 2015. Gabriel Fung. All rights reserved. Unequal Useful Life Comparison If the alternatives can be repeated: We find the least common divisor of the two alternatives as a reference, and repeat the alternatives Plan A Plan B 2 years 3 years Repeat Plan A three times Repeat Plan B two times Copyright (c) 2015. Gabriel Fung. All rights reserved. 2 years 3 years 2 years 2 years 3 years Unequal Useful Life Comparison If the alternatives cannot be repeated: The longest useful life among the two alternatives is chosen as reference. We re-invest the capital at the MARR for the remaining periods of the alternative that has a shorter useful life. Known as Coterminated Assumption Plan A Plan B 2 years 3 years Plan A Plan B 2 years Reinvest at the MARR 3 years Copyright (c) 2015. Gabriel Fung. All rights reserved. Two More Investment Plans Consider the following two plans: Plan C: You have to invest $3,500 now, and you will obtain $1,225 every year for 4 years. Plan D: You have to invest $5,000 now, and you will obtain $1,480 every year for 6 years. Assume that your MARR is 10%. Which plan should you choose (you can choose either one of them)? Copyright (c) 2015. Gabriel Fung. All rights reserved. Two More Investment Plans (cont’d) Assume both projects are repeatable. The least common multiple of the useful lives of Plan C and Plan D is 12 years. Thus, we try to repeat the cash flows until 12 years reached. For example, for Plan C Plan C Plan C with 3 cycles $1,225 $1,225 0 0 1 2 3 4 $3,500 1 $3,500 2 3 4 $3,500 5 6 7 8 9 10 11 $3,500 Copyright (c) 2015. Gabriel Fung. All rights reserved. Two More Investment Plans (cont’d) Equivalent Worth Method: PW(10%)C = $1,028 PW(10%)D = $2,262 So, Plan D is better. Note that instead of computing PW, we should better compute AW (Why?) AW(10%)C = $151 AW(10%)D = $332 Copyright (c) 2015. Gabriel Fung. All rights reserved. 12 Two More Investment Plans (cont’d) Assumption of repeatability is failed. Coterminated assumption is taken. We reinvest all of the money into the firm’s MARR until the end of the study period. Plan C $1,225 0 1 2 3 4 $3,500 Copyright (c) 2015. Gabriel Fung. All rights reserved. Two More Investment Plans (cont’d) Equivalent Worth Method: PW(10%)C = $478 PW(10%)D = $1,446 So, Plan D is better. Note that instead of computing PW, we should better compute FW (Why?) FW(10%)C = $847 FW(10%)D = $2,561 Copyright (c) 2015. Gabriel Fung. All rights reserved. Useful Life Versus Study Period Sometimes, the study period is different from the Useful Life. E.g. I want to buy a printer for my project. There are two printers with different printing capabilities, which last for 10 and 8 years. I will complete my project after 6 years, and I will no longer use the printer. Which printer should I buy? If the study period is greater than the useful life: We may use the repeatability method or coterminated method to solve the problem. If the study period is less than the useful life: We have to use the imputed market value to solve the problem. Copyright (c) 2015. Gabriel Fung. All rights reserved. Imputed Market Value Also known as “implied market value”. An estimation of the market value of a piece of asset when the useful life of the asset is less then the study period. Let T be the study period and L be the useful life, where T < L. Imputed Market value is based on the sum of the following two parts: MVT = (PW of the remaining Capital Recovery Amounts at T) + (the Market value at L discount back to T) Copyright (c) 2015. Gabriel Fung. All rights reserved. Capital Recovery Amount For each period i (i = 1, 2, …, N) in the study period, it is the amount, Ai, from the capital investment that will be spent on the asset (e.g., an equipment), such that A1 = A2 = … = An. Conceptually, it is the “annual cost” of the capital invested. Mathematically: CR(i %) = I (A | P, i %, N) – S (A | F, i %, N) where I is the initial capital investment S is the salvage value (market value) Copyright (c) 2015. Gabriel Fung. All rights reserved. An Equipment A photocopying machine has useful life 9 years. Its market value at the end of its useful life will be $5,000. Its current price is $47,600. Assume that MARR is 20%. If we want to buy this machine and use it for T=5 years, what is its imputed market value? Copyright (c) 2015. Gabriel Fung. All rights reserved. An Equipment (cont’d) Answer: First, compute the PW of the Capital Recovery Amount at T: PW(20%)CR = [$47600 (A|P, 20%, 9) – $5000(A|F, 20%, 9)] (P | A 20%, 4) = $29,949 Second, compute the PW of the market value at T: PW(20%)MV = $5,000 (P | F, 20%, 4) = $2,412 The imputed market value at T is: MV5 = PWCR + PWMV = $32,361 Copyright (c) 2015. Gabriel Fung. All rights reserved. Cost Only Alternative We need to buy insurance for our employee! Which of the following two financial plans is better? $26,000 0 1 2 3 0 $38,100 1 2 $27,400 $39,100 $40,100 $380,000 Answer: Since, PW(10%)1 = –$477,077 PW(10%)2 = –$463,607 So, the decision is… Copyright (c) 2015. Gabriel Fung. All rights reserved. $415,000 3 Incremental Investment Suppose we got six mutually exclusive projects as follows: A Investment Revenue B C D E F $1,500 $900 $5,000 $2,500 $4,000 $7,000 $276 $150 $1,125 $400 $925 $1,425 Which one is preferable? Suppose MARR is 10% and study period is 10 years. Copyright (c) 2015. Gabriel Fung. All rights reserved. Incremental Investment (cont’d) Answer: Rank the alternatives according to their investment cost: B A D E C F Investment $900 $1,500 $2,500 $4,000 $5,000 $7,000 Revenue $150 $276 $400 $925 $1,125 $1,425 Compute their IRR: IRR B A 10.6% 13.0% D 9.6% E C F 19.1% 18.3% 15.6% Since IRRD = 9.6% < MARR, we reject Project D immediately. Continued on next page… Copyright (c) 2015. Gabriel Fung. All rights reserved. More about Incremental Investment (cont’d) …Continued from previous page Compute the IRR of the incremental investment: B D(A – B) D(E – A) D(C – E) D(F – C) Investment $900 $600 $2,500 $1,000 $2,000 Revenue $150 $126 $649 $200 $300 10.6% 16.4% 22.6% 15.1% 8.1% Justifiable? Y Y Y Y N Base Alternative B A E C C Next Alternative A E C F -- IRR Copyright (c) 2015. Gabriel Fung. All rights reserved. Reconstruction The owner of a downtown parking lot now determine whether it would be financially attractive to construct an office building on the site now being used for parking: Investment Net Revenue P. Keep existing parking lot, but improve $200,000 $22,000 B1. Construct one-story building 4,000,000 600,000 B2. Construct two-story building 5,50,000 720,000 7,500,000 960,000 B3. Construct three-story building The study period is 15 years. For each plan, the property has an estimated market value that is equal to 50% of the investment cost. Comment on which plan is the best if the MARR is 10%. Copyright (c) 2015. Gabriel Fung. All rights reserved. Reconstruction (cont’d) By using the Equivalent worth method: PW(10%)B1 = $1,042,460 PW(10%)B2= $590,727 PW(10%)B3 = $699,606 Copyright (c) 2015. Gabriel Fung. All rights reserved. Reconstruction (cont’d) By using the IRR method: P Investment Net Revenue Residual Value B1 B2 B3 $200,000 $4,000,000 $5,550,000 $7,500,000 22,000 600,000 720,000 960,000 100,000 2,000,000 2,775,000 3,750,000 9.3% 13.8% 11.6% 11.4% IRR B1 Investment Revenue Residual Value IRR Justifiable? Baseline Alternative Copyright (c) 2015. Gabriel Fung. All rights reserved. D (B2 – B1) D(B3 – B1) $4,000,000 $1,550,000 $3,500,000 600,000 120,000 360,000 2,000,000 755,000 1,750,000 13.8% 5.5% 8.5% Y N N B1 B1 B1