In: Accounting
A new computer network system is being considered for an organization. The initial cost of the system is $400,000. Annual maintenance and operating costs would be $25,000 per year. After 6 years, the system is expected to be worth $65,000. The desired ROI is 15% for it's projects. Determine the equivalent annual cost of the system.
Years | Cash Outflow | PVF @ 15 % (B) | Present Value (A XB) | ||
0 | $ 4,00,000.00 | 1.00 | $ 4,00,000.00 | ||
1 | 25000 | 0.8696 | $ 21,739.13 | ||
2 | 25000 | 0.7561 | $ 18,903.59 | ||
3 | 25000 | 0.6575 | $ 16,437.91 | ||
4 | 25000 | 0.5718 | $ 14,293.83 | ||
5 | 25000 | 0.4972 | $ 12,429.42 | ||
6 | 25000 | 0.4323 | $ 10,808.19 | ||
Salvage - 6 years | -65,000 | 0.4323 | $ -28,101.29 | ||
Total | 5.217 | $ 4,66,510.77 | |||
Equivalent Cost per year = Present Value of the Cash Flow / PVF from 1 to 6 years | |||||
Equivalent Cost per year = | 4,66,510.77 | "/"By | 5.217 | ||
Equivalent Cost per year = | 89,424.52 | ||||
Answer = Equivalent Cost Per year = | $ 89,424.52 | ||||