Engineering Economics Subject

solve table 2 by constructing new table by refer to table 1

TABLE 1: Emergency Power Supply Original Business Revenues (annual statement of income) FY2018 FY2019 FY2020 (Present) Revenue (RM) Power sales 780,000 794,000 820,000 Direct Cost (RM) Diesel 390,000 390,000 410,000 Gross Profit (RM) 390,000 390,000 410,000 Gross Margin (%) 50 50 50 TABLE 2: EPSB Original Expenses (monthly estimations) Cost Item Shop Rental Descriptions RM2000 per month for 3 years and will increase by 10% in 2021. 2% of total revenue Utilities & Transportation Repair & Maintenance IT Services Staff Salary RM500 per month for 3 years and will increase by 10 % in 2021 RM300 per month for 3 years and will increase by 10 % in 2021 RM100 per day for 22 per month for 3 persons in 2018 and increase by 5% every year onward RM200 per day for 22 per month for 1 person in 2018 and increase by 5% every year onward RM800 Owner Salary Miscellaneous (tax, legal etc.)