Chapter 8: Rate of Return Analysis – Multiple Alternatives For a single project, ROR or i* is determined by PW or AW method. We either solve for i* in 0 = - PWD + PWR or 0 = -AWD + AWR where D: disbursements (costs) and R: revenue (income). i* can only be calculated if we have disbursements and revenue. If i* MARR, the project is economically acceptable. If i* < MARR, it is not. Comparing Alternatives Using ROR Method We can again use PW or AW methods. We have two types of selections: i) If projects are independent – Here we select all projects that have i* equal or greater than MARR. We, therefore, determine for each project whether or not i* MARR. All those with i* MARR are selected. These choices can only be among projects with revenue and cost. If there is no revenue, it means we cannot calculate i* individually and hence no independent selection. To determine whether or not i* MARR, substitute i* = MARR in the PW or AW equation. If positive, then i* MARR. ii) If projects are mutually exclusive – Here we must select only ONE best one. For these comparisons, we must use incremental analysis. If alternatives have revenue, then the problem will state whether they are mutually exclusive (select only ONE) or not. If alternatives have only costs, then, it automatically indicates that they are mutually exclusive and, therefore, only ONE shall be selected. Incremental analysis must be carried out over the same period. Therefore, if project lives are different, the cash flow for each project must be extended to LCM years. Example. Consider two alternatives A and B. Cash flows are as follows. Determine which should be selected if MARR is 15% per year. Initial cost Annual cost SV Life, years A B -8000 -3500 0 10 -13000 -1600 2000 5 Note: Only costs are involved. Therefore, we automatically select the one that is best. Here lives are 10 and 5 years. Analysis must be over LCM years which is 10 years. We must now write down the incremental cash flow. We always order projects with lower initial cost first. (In multiple projects, lowest to highest ordering is done). 1 Year Cash flow A 0 1–5 5 -8000 -3500 - 6 – 10 10 -3500 - Cash flow B Incremental cash flow (B – A) -13000 -1600 {+2000 -13000} -1600 +2000 -5000 +1900 -11000 +1900 +2000 Using PW method: 0 = -5000 + 1900.(P/A,i*,10) – 11000.(P/F, i*,5) + 2000. (P/F,i*,10) [i* is used for the cash flow (B – A) to distinguish it from iA* or iB* ] If we substitute i* = 15%, in the above = -5000 + 1900.(5.0188) – 11000.(0.4972) + 2000.(0.2472) = -439.08 It is negative, therefore i* < MARR (=15%) Therefore, extra investment for B is not justified. Select A. We can also solve using AW method. Here, we have two options. 1. Use incremental cash flow. Then, we must use cash flow up to LCM. For the cash flow for 10 years, 0 = -5000.(A/P,i*,10) + 1900 – 11000.(P/F,i*,5).(A/P,i*,10) + 2000.(A/F,i*,10) Substituting i* = MARR (=15%), we get -87.488 which is negative. Therefore, i* < MARR. B is not justified; we select A. 2. Use AW of each project for one cycle only. We write, AWA for one cycle, which is for 10 years, and Then, AWB for one cycle, which is for 5 years. 0 = AWB – AWA Hence, 0 = -13000.(A/P,i*,5) – 1600 + 2000.(A/F,i*,5) – [-8000.(A/P,i*,10) – 3500] For i* = 15%, the value of above = -87.3 Therefore, i* < 15% (MARR) B is not justified; we select A. 2 ROR Analysis: Multiple Alternatives The procedure will be demonstrated by means of solved problems. Problem 1. We are evaluating five alternatives for which the cash flows are shown below. The MARR is 18% per year and all the alternatives are expected to have a life of 8 years. (a) If the proposals are independent, which should be selected? (b) If the proposals are mutually exclusive, determine which one should be selected using the incremental-rate-of-return method. A B C D E -10000 -12000 -18000 -24000 -33000 AOC -5000 -5500 -7000 -11000 -16000 SV 2000 2500 3000 3500 4500 Annual income 9000 10000 10500 12500 14500 Initial investment a) If proposals are independent, we select every alternative that has i* MARR or i* 18%. Using PW, For A: 0 = -10000 – 5000.(P/A,i*,8) + 2000.(P/F,i*,8) + 9000.(P/A,i*,8) To see if i* 18%, we substitute i* = 18% in this equation: = -10000 – 5000x4.0776 + 2000x0.266 + 9000x4.0776 = 6842.4 Since it is positive, it means i* > MARR or i* > 18%. Therefore, we select A. We repeat the above for B, C, D, and E: We find that, for B: i* > 18%, therefore, we select B also. For C: i* < 18%, therefore, we do not select C. For D: i* < 18%, therefore, we do not select D. For E: i* < 18%, therefore, we do not select E. For independent alternatives we select A and B and reject C, D, and E. b) For mutually exclusive selection, since we have already shown that C, D, and E have ROR, i.e. i*, less than MARR, we do not consider them for further calculations. To find which is best, we need to compare A and B only (Note that we do not have to consider DO Nothing, i.e. ‘DN’, here since i* greater than MARR for A and B already tells us that A and B are better than DN). For A and B, we do an incremental analysis to see which is better. We put the lower cost alternative first. A B -10000 -12000 AOC -5000 -5500 SV 2000 2500 Annual income 9000 10000 Initial investment 3 Alternatives compared: B to A Incremental investment -2000 Incremental AOC -500 Incremental SV 500 Incremental income 1000 PW method: 0 = -2000 –500.(P/A, i*,8) + 500.(P/F, i*,8) + 1000.(P/A, i*,8) For i* = 18%, = -2000 – 500x4.0776 + 500x0.266 + 1000x4.0776 = 171.8 Therefore, i* > 18% or MARR We select B. Note that in this problem the alternatives have revenue (income, receipts, etc.). It is because of this that we can calculate i* for each alternative and it is because of this fact that we can evaluate them as independent alternatives. Problem 2. Determine which one of the following projects should be selected using the incremental-rateof-return method. All the projects are expected to have a 10-year life and MARR is 15% per year. First cost Annual income A B C D E -15000 -18000 -35000 -25000 -52000 5000 6000 9000 7000 12000 Problem indicates only ONE, best one, to be selected, i.e. mutually exclusive. Here, the alternatives have revenue or income as well. We can do the selection by either one of the following two methods: i) Determine, individually, which alternatives have i* MARR. Then, select those with i* MARR for incremental analysis to select the best one (as in Problem 1), or ii) Start with the first alternative as challenger to “Do Nothing” (DN). Depending on the outcome (if i* MARR, select first alternative as defender to be challenged by the second one. If i* < MARR, reject first alternative and go to second alternative as challenger against DN, and so on). We’ll follow (ii) as i* values are not available as in Problem 1. To start the process, we line up the alternatives with increasing first costs. A First cost Annual income B D C E -15000 -18000 -25000 -35000 -52000 5000 6000 7000 9000 12000 Alternative compared: A to DN 0 = -15000 + 5000.(P/A,i*,10) or (P/A,i*,10) = 3 (From the Table for i = 15%, if (P/A,i*,10) 5.018, then i* MARR or 15%) 4 Therefore, i* > MARR We, therefore, eliminate DN, select A as defender and B as challenger. B – A: 0 = -3000 + 1000.(P/A,i*,10) or (P/A,i*,10) = 3 Again, based on the Table for i=15%, i*>MARR; select B as defender, and eliminate A. D – B: 0 = -7000 + 1000.(P/A,i*,10) or (P/A,i*,10) = 7 Therefore, i*<MARR; eliminate D, B is still defender. C – B: 0 = -17000 + 3000.(P/A,i*,10) or (P/A,i*,10) = 17/3 = 5.667 Therefore, i*<MARR; eliminate C, B is still defender. E – B: 0 = -34000 + 6000.(P/A,i*,10) or (P/A,i*,10) = 5.667 Therefore, i*<MARR; eliminate E also. Select B. Problem 3. Determine which of the following projects should be selected using the incremental-rate-ofreturn method. All the projects are expected to have a 10-year life and MARR is 18% per year. A B C D E First cost -28000 -33000 -22000 -51000 -46000 AOC -20000 -18000 -25000 -12000 -14000 Here, we do not have any revenue (income). We must, therefore, choose ONE, best one, using incremental method. (There cannot be comparison to DN or calculation for i* for each alternative). We start by ordering alternatives with increasing costs. C A B E D First cost -22000 -28000 -33000 -46000 -51000 AOC -25000 -20000 -18000 -14000 -12000 We start with the first one (C) as defender and the second one (A) as the challenger. A – C: 0 = -6000 + 5000.(P/A,i*,10) or (P/A,i*,10) = 1.2 (From the Table for i = 18%, if (P/A,i*,10) 4.494, then i* MARR or 18%) Therefore, i* > MARR, eliminate C. B – A: 0 = -5000 + 2000.(P/A,i*,10) or (P/A,i*,10) = 2.5 Therefore, i* > MARR, eliminate A. E – B: 0 = -13000 + 4000.(P/A,i*,10) or (P/A,i*,10) = 3.25 Therefore, i* > MARR, eliminate B. D – E: 0 = -5000 + 2000.(P/A,i*,10) or (P/A,i*,10) = 2.5 Therefore, i* > MARR, eliminate E. Select D. 5 Problem 4. A company is considering the projects shown below, all of which can be considered to last forever. If the company MARR is 18% per year, use rate-of-return analysis to determine which should be selected a) If the alternatives are independent, and b) If the alternatives are mutually exclusive. A First cost Annual income B C D E -10000 -20000 -15000 -70000 -50000 2000 4000 2950 10000 6000 a) For infinite lives, P = A/i Then ROR for A: 2000 / i* = 10000; or i* = 0.2, i.e. 20% Similarly for B, i* = 20%; for C, i* = 19.6%; for D, i* = 14.3%; and E, i* = 12%. Since MARR is 18%, we select A, B, and C. b) Since D and E have i* < MARR, we do not have to consider them for further calculations. Ordering A, B, and C in increasing costs: A First cost Annual income C B -10000 -15000 -20000 2000 2950 4000 We have already determined that i* for A is greater than MARR. This means it is better than Do Nothing. After stating this fact, proceed to compare A and C incrementally. A vs. DN: Select A as already shown that i* > MARR C – A: 0 = -5000 + 950/i* or i* = 0.19 (19% which is greater than MARR) Therefore, eliminate A and select C. B – C: 0 = -5000 + 1150/i* or i* = 0.23 (23% which is greater than MARR) Therefore, eliminate C and select B. 6 Problem 5. A metal plating company is considering four different methods of recovering by-product heavy metals from manufacturing site’s liquid waste. The investment costs and incomes associated with each method have been estimated. All methods have a 10-year life. The MARR is 12% per year. a) If the methods are independent, because they can be implemented at different plants, which ones are acceptable? b) If the methods are mutually exclusive, determine which one method can be selected using ROR evaluation. Method First Cost SV Annual Income A -15000 1000 4000 B -18000 2000 5000 C -25000 -500 6000 D -35000 -700 8000 a) Using PW method: Method A: 0 = -15000 + 4000.(P/A,i*,10) + 1000.(P/F,i*,10) Substituting MARR(=12%) for i*, the RHS is positive (=7922.8), hence i*>MARR Therefore, select A. Method B: 0 = -18000 + 5000.(P/A,i*,10) + 2000.(P/F,i*,10) Substituting MARR(=12%) for i*, the RHS is positive (=10895), hence i*>MARR Therefore, select B also. Method C: 0 = -25000 + 6000.(P/A,i*,10) - 500.(P/F,i*,10) Substituting MARR(=12%) for i*, the RHS is positive (=8740.2), hence i*>MARR Therefore, select C as well. Method D: 0 = -35000 + 8000.(P/A,i*,10) - 700.(P/F,i*,10) Substituting MARR(=12%) for i*, the RHS is positive (=9976.2), hence i*>MARR Therefore, select D too Hence, we select A, B, C and D. Alternatively, we could have used AW method. Then, Method A: 0 = -15000.(A/P,i*,10) + 1000.(A/F,i*,10) + 4000 At 12%, the value to right hand side (RHS) = 1402.28. Hence, i* > MARR We select A. Similar analysis for B, C, and D also show that i* > MARR for all of these methods. Hence, we select A, B, C and D. 7 b) A – DN: It is already shown in (a) that i* for Method A > MARR. Therefore, A is selected over DN. Alternatively, we can write (using PW method): 0 = -15000 + 4000.(P/A,i*,10) + 1000.(P/F,i*,10) i* > MARR, select A B – A: 0 = -3000 + 1000.(P/A,i*,10) + 1000.(P/F,i*,10) It can be shown that i* > 12% (RHS is positive). Therefore, select B C – B: 0 = -7000 + 1000.(P/A,i*,10) - 2500.(P/F,i*,10) With i* = 12%, RHS is negative; Hence, i* < MARR (=12%). Therefore, select B again. D – B: 0 = -17000 + 3000.(P/A,i*,10) - 2700.(P/F,i*,10) Here, again i* < MARR. Therefore, B is still the selection. Select B. Problem 6. Company X is designing a processing facility. Two options are being considered with the following cash flows: Capital investment Annual expenses: Operation Maintenance Salvage value Useful life, years A $66400 B $95200 $4330 $2200 in year 1, and increasing $1000/yr thereafter 0 5 $3440 $1000 in year 4, and increasing $200/yr thereafter $10000 9 The MARR is 20% per year. Using the rate of return method, determine which option should be selected? In this example if we wish to use either of the equations: 0 = -AWD – AWR or 0 = - PWD - PWR we have to determine the incremental cash flow for LCM of years, i.e. 45 years in this case. Incremental cash flow will be obtained by considering 9 cycles of A and 5 cycles of B. This makes it a laborious exercise. It is, therefore, better to use AW formula, 0 = AWB – AWA where AW’s of A and B for one cycle only is used. (Note that if we wish to use PWA and PWB values, then we have to calculate the values over LCM of years). 0 = -95200(A/P,i*,9) + 10000(A/F,i*,9) – 3440 - [1000(P/A,i*,6) + 200(P/G,i*,6)](P/F,i*,3)(A/P,i*,9) - {-66400(A/P,i*,5) – 4330 – [2200 + 1000.(A/G,i*,5)]} Substituting i* = 20%, RHS = 3130. Hence i* > 20%. Select B. 8 Problem 7. The four alternatives described below are being evaluated. a) If the proposals are independent, which should be selected when MARR = 18% per year? b) If the proposals are mutually exclusive, which one should be selected when MARR=9.5% per year? Incremental ROR,%, When compared with alternative Alternative Init. Investment ROR,% A B A -40000 29 B -75000 15 1 C -100000 16 7 20 D -200000 14 10 13 a) Only alternative A has a ROR > 18%. Select A b) A to DN: i* = 29% > 9.5%, eliminate DN. B to A: i* = 1% < 9.5%, eliminate B. C to A: i* = 7% < 9.5%, eliminate C. D to A: i* = 10% > 9.5%, eliminate A. Therefore, select alternative D. 9 C 12