"I
426 REPLACEMENTANALYSIS
Solve Example 13-12 by computing the rate of return on the difference between alternatives. In
Example 13-12,the two alternativeswere "keep the SK-30" and "buy an EL-40." The difference
between the alternatives would be:
Buy an EL-40
AlternativeB
Rather than
minus
Keep the SK-30
AlternativeA
SOLUTION;
The after-tax cash flow for the differencebetween the alternativesmay be computed as follows:
The rate of return on the differencebetween the alternativesis computed as follows:
PW of cost=PW of benefit
646 =64(P/A, i,2) +200(P/A, i, 2)(P/F, i,2) +382(P/F, i, 5)
Tryi= 9.%:
646 ~ 64(1.759) + 200(1.759)(0.8417) + 382(0.6499)
~ 656.9 ,f
Tryi=10%:
646 ~'64(1.736) + 200(1.736)(0.8264) + 382(0.6209)
~ 635.2
.
(
656.9- 646.0
The rate of return IRR- 9% + (0.10- 0.09) 656.9_ 635.2)=9.5%
The rate of return is greaterthan the 8% after-taxMARR. The increment of investmentis desirable.
iBuythe EL-40 model.
Example 13-13illustratesthe use of the incrementalIRR methodin defender-ehallenger
comparisonson an after-taxbasis.In the examplethis analysismethodis appropriatebecause
the life of the SK-30 (defender)is equivalentto the economic life of the EL-40 (challenger).
Year A" B B-A
0 -$404 -$1050 -$646
(^1) +83 +147 +64
(^2) +83 +147 +64
3 -53 +147 +200
4 -53 +147 +200
5 -53 +329 +382