284 OTHER ANALYSISTECHNIQUES
Now, as a check on the payback period analysis, compute the rate of return for each alternative."
Assume the minimum attractive rate of return is 10%.
The cash flows for the two alternatives are as follows:
Year
o 1 2 3 4 5 6 7 8
Tempo Machine
-$30,000
+ 12,000
+9,000
+6,000
+3,000
o
o
o
o
o
Dura Machine
-$35,000
+1,000
+4,000
+7,000
+10,000
+ 13,000
+16,000
+19,000
+22,000
+57,000
Tempo Machine
Since the sum of the cash flows for the Tempo machine is zero, we see immediately that the
$30,000 investment just equals the subsequent benefits. The resulting rate of return is 0%.
Dura Machine
35,000 = 1000(PjA, i,8)+3000(PjG, i,8)
Tryi=20%:
35,000 ~ 1000(3.837) + 3000(9.883)
~3837 + 29,649 = 33,486
The 20% interest rate is too high. Tryi=15%:
35,000 ~ 1000(4.487) + 3000(12.481)
~4487 + 37,443=41,930
This time, the interest rate is too low. Linear interpolation would show that the rate of return is
approximately 19%.
Using an exact calculation-rate of return--;-,-itis clear that the Tempo is not very attJ.'active
economiq.l}y. Y~t it ~s thi~ aJle!ll~t:tve,and nq.t."the.,QurawacJ:rine, that w,~ preferred based On ~
the payback period calculations. On the other hand, the shorter payback period for the Tempo does
give a measure of the speed of the return of the investment not found in the Dura. The conclusion
I to be drawn~iSJhatJiqfiidity;ffild,profitability may be two quite different criteria. \1
I... .,~- ..~
-- - -