In: Finance
B) Compare the effect of decrease in initial cost of 5% on the rate of return for equipment A (calculate the % of change in ROI).
Theme I |
Theme II |
|
Initial cost (OR) |
75000 |
81000 |
Annual revenues (OR/yr) |
24000 |
24000 |
O&M annual cost ((OR/yr) |
5400 |
2700 |
Salvage value (OR) |
2700 |
5400 |
Useful life (Years) |
7 |
9 |
1 A)
Net Return on investment computation
Theme 1 |
Theme 2 |
|
Annual revneues |
24,000.00 |
24,000.00 |
Less : Annual O&M Cost |
5,400.00 |
2,700.00 |
Annual operating return |
18,600.00 |
21,300.00 |
Useful life (in years) |
7.00 |
9.00 |
Total operating return on investment --> Annual operating return x useful life |
130,200.00 |
191,700.00 |
Add : Salvage value |
2,700.00 |
5,400.00 |
Less : Initial cost |
75,000.00 |
81,000.00 |
Net return on investment |
57,900.00 |
116,100.00 |
Return on investment computation
Theme 1 |
Theme 2 |
|
Net return on investment |
57900 |
116100 |
Initial cost |
75000 |
81000 |
Return on investment ---> Total return on investment / Cost of investment |
77% |
143% |
Net Return on investment computation with decrease in initial cost by 5%
Revised Initial cost computation
Theme 1 |
Theme 2 |
|
Original cost |
75,000.00 |
81,000.00 |
Less : Decrease in cost by 5%---> (Original cost x 5%) |
3,750.00 |
4,050.00 |
Revised initial cost |
71,250.00 |
76,950.00 |
Revised Net return
Theme 1 |
Theme 2 |
|
Annual revenues |
24,000.00 |
24,000.00 |
Less : Annual O&M Cost |
5,400.00 |
2,700.00 |
Annual operating return |
18,600.00 |
21,300.00 |
Useful life (in years) |
7.00 |
9.00 |
Total operating return on investment --> Annual operating return x useful life |
130,200.00 |
191,700.00 |
Add : Salvage value |
2,700.00 |
5,400.00 |
Less : Initial cost |
71,250.00 |
76,950.00 |
Net return on investment |
61,650.00 |
120,150.00 |
Return on investment computation
Theme 1 |
Theme 2 |
|
Net return on investment |
61650 |
120150 |
Initial cost |
71,250.00 |
76,950.00 |
Return on investment ---> Total return on investment / Cost of investment |
87% |
156% |
% Change in ROI
Theme 1 |
Theme 2 |
|
Original ROI |
77% |
143% |
Revised ROI |
87% |
156% |
Change in ROI (Revised ROI - Original ROI) |
9% |
13% |
% Change in ROI --> Change in ROI / Original ROI |
12% |
9% |
Hope this helps you answer the question. Please provide your feedback or rating on the answer.
Thanks