Salvage Value
Assets Estimated Life Quantity Unit Price Total (20%)
A.EQUIPMENT
Package PCs 5 21 35,000.00 735,000.00 147,000.00
Modem 5 1 5,000.00 5,000.00 1,000.00
Printer (3in1) 5 1 10,000.00 10,000.00 2,000.00
24 ports Switch 5 1 130,000.00 130,000.00 26,000.00
B. Furnitures and Fixtures
Plastic Chairs 5 20 300.00 6,000.00 1,200.00
Computer Tables 5 20 300.00 6,000.00 1,200.00
Servers Table 5 1 1,800.00 1,800.00 360.00
C. Appliance
Air Conditioner 5 2 15,000.00 30,000.00 6,000.00
TOTAL 923,800.00
Sales:
Less: Operating Expense
Annual
Depreciation
117,600.00
800.00
1,600.00
20,800.00
960.00
960.00
288.00
4,800.00
147,808.00