Free Essay

Amortization

In:

Submitted By nelsoncham
Words 6861
Pages 28
PERFORMANCE TASK
IN
MATH IV

SUBMITTED BY:
JENNELYN R. CHAM
IV-GENEROSITY
SUBMITTED TO: MR. JESSAN DE CASTRO

INTRODUCTION:
Exponential functions look somewhat similar to functions you have seen before, in that they involve exponents, but there is a big difference, in that the variable is now the power, rather than the base.
Example:
Population: The population of the popular town of Smithville in 2003 was estimated to be 35,000 people with an annual rate of increase (growth) of about 2.4%.
a.) What is the growth factor for Smithville? After one year the population would be 35,000 + 0.024(35000). By factoring we see that this is 35,000(1 + 0.024) or 35,000(1.024). The growth factor is 1.024. b.) Write an equation to model future growth. where y is the population; x is the number of years since 2003 | |
c.) Use your equation to estimate the population in 2007 to the nearest hundred people.

Amortization is the elimination of a debt over time with periodic payments. For example, assume you make mortgage payments every month. Amortization also applies to asset balances, such as discount on notes receivable, deferred charges, and some intangible assets.

In relation to loans, amortization is the process of paying down the loan by making payments which include both principal and interest. An amortization schedule is often used to show the amount of interest and principal for a loan with each payment.

Problem 1: (Quarterly) A | PHP 2,900,000.00 | i | 0.035 | 1+I | 1.035 | r | 14% | n | 140 | 1+i^n | 0.008097501 | m | 4 | | | 1-raised | 0.991902499 | t | 35 | | | 1-r/d | 28.34007139 | | | | | A/r:d | PHP 102,328.61 | | | | | | | | | | | | | | | | | | | PaymentNumber | Unpaid Balance | Interest Paid | PeriodicPayment | Principal Repaid | | 1 | PHP 2,900,000.00 | PHP 101,500.00 | PHP 102,328.61 | PHP 828.61 | | 2 | PHP 2,899,171.39 | PHP 101,471.00 | PHP 102,328.61 | PHP 857.61 | | 3 | PHP 2,898,313.79 | PHP 101,440.98 | PHP 102,328.61 | PHP 887.62 | | 4 | PHP 2,897,426.16 | PHP 101,409.92 | PHP 102,328.61 | PHP 918.69 | | 5 | PHP 2,896,507.47 | PHP 101,377.76 | PHP 102,328.61 | PHP 950.84 | | 6 | PHP 2,895,556.63 | PHP 101,344.48 | PHP 102,328.61 | PHP 984.12 | | 7 | PHP 2,894,572.50 | PHP 101,310.04 | PHP 102,328.61 | PHP 1,018.57 | | 8 | PHP 2,893,553.94 | PHP 101,274.39 | PHP 102,328.61 | PHP 1,054.22 | | 9 | PHP 2,892,499.72 | PHP 101,237.49 | PHP 102,328.61 | PHP 1,091.12 | | 10 | PHP 2,891,408.60 | PHP 101,199.30 | PHP 102,328.61 | PHP 1,129.30 | | 11 | PHP 2,890,279.30 | PHP 101,159.78 | PHP 102,328.61 | PHP 1,168.83 | | 12 | PHP 2,889,110.47 | PHP 101,118.87 | PHP 102,328.61 | PHP 1,209.74 | | 13 | PHP 2,887,900.73 | PHP 101,076.53 | PHP 102,328.61 | PHP 1,252.08 | | 14 | PHP 2,886,648.65 | PHP 101,032.70 | PHP 102,328.61 | PHP 1,295.90 | | 15 | PHP 2,885,352.74 | PHP 100,987.35 | PHP 102,328.61 | PHP 1,341.26 | | 16 | PHP 2,884,011.48 | PHP 100,940.40 | PHP 102,328.61 | PHP 1,388.20 | | 17 | PHP 2,882,623.28 | PHP 100,891.81 | PHP 102,328.61 | PHP 1,436.79 | | 18 | PHP 2,881,186.49 | PHP 100,841.53 | PHP 102,328.61 | PHP 1,487.08 | | 19 | PHP 2,879,699.41 | PHP 100,789.48 | PHP 102,328.61 | PHP 1,539.13 | | 20 | PHP 2,878,160.28 | PHP 100,735.61 | PHP 102,328.61 | PHP 1,593.00 | | 21 | PHP 2,876,567.29 | PHP 100,679.85 | PHP 102,328.61 | PHP 1,648.75 | | 22 | PHP 2,874,918.53 | PHP 100,622.15 | PHP 102,328.61 | PHP 1,706.46 | | 23 | PHP 2,873,212.08 | PHP 100,562.42 | PHP 102,328.61 | PHP 1,766.18 | | 24 | PHP 2,871,445.89 | PHP 100,500.61 | PHP 102,328.61 | PHP 1,828.00 | | 25 | PHP 2,869,617.89 | PHP 100,436.63 | PHP 102,328.61 | PHP 1,891.98 | | 26 | PHP 2,867,725.91 | PHP 100,370.41 | PHP 102,328.61 | PHP 1,958.20 | | 27 | PHP 2,865,767.72 | PHP 100,301.87 | PHP 102,328.61 | PHP 2,026.74 | | 28 | PHP 2,863,740.98 | PHP 100,230.93 | PHP 102,328.61 | PHP 2,097.67 | | 29 | PHP 2,861,643.31 | PHP 100,157.52 | PHP 102,328.61 | PHP 2,171.09 | | 30 | PHP 2,859,472.22 | PHP 100,081.53 | PHP 102,328.61 | PHP 2,247.08 | | 31 | PHP 2,857,225.14 | PHP 100,002.88 | PHP 102,328.61 | PHP 2,325.73 | | 32 | PHP 2,854,899.41 | PHP 99,921.48 | PHP 102,328.61 | PHP 2,407.13 | | 33 | PHP 2,852,492.29 | PHP 99,837.23 | PHP 102,328.61 | PHP 2,491.38 | | 34 | PHP 2,850,000.91 | PHP 99,750.03 | PHP 102,328.61 | PHP 2,578.57 | | 35 | PHP 2,847,422.34 | PHP 99,659.78 | PHP 102,328.61 | PHP 2,668.82 | | 36 | PHP 2,844,753.51 | PHP 99,566.37 | PHP 102,328.61 | PHP 2,762.23 | | 37 | PHP 2,841,991.28 | PHP 99,469.69 | PHP 102,328.61 | PHP 2,858.91 | | 38 | PHP 2,839,132.37 | PHP 99,369.63 | PHP 102,328.61 | PHP 2,958.97 | | 39 | PHP 2,836,173.39 | PHP 99,266.07 | PHP 102,328.61 | PHP 3,062.54 | | 40 | PHP 2,833,110.86 | PHP 99,158.88 | PHP 102,328.61 | PHP 3,169.73 | | 41 | PHP 2,829,941.13 | PHP 99,047.94 | PHP 102,328.61 | PHP 3,280.67 | | 42 | PHP 2,826,660.46 | PHP 98,933.12 | PHP 102,328.61 | PHP 3,395.49 | | 43 | PHP 2,823,264.97 | PHP 98,814.27 | PHP 102,328.61 | PHP 3,514.33 | | 44 | PHP 2,819,750.64 | PHP 98,691.27 | PHP 102,328.61 | PHP 3,637.33 | | 45 | PHP 2,816,113.31 | PHP 98,563.97 | PHP 102,328.61 | PHP 3,764.64 | | 46 | PHP 2,812,348.67 | PHP 98,432.20 | PHP 102,328.61 | PHP 3,896.40 | | 47 | PHP 2,808,452.27 | PHP 98,295.83 | PHP 102,328.61 | PHP 4,032.78 | | 48 | PHP 2,804,419.49 | PHP 98,154.68 | PHP 102,328.61 | PHP 4,173.92 | | 49 | PHP 2,800,245.57 | PHP 98,008.59 | PHP 102,328.61 | PHP 4,320.01 | | 50 | PHP 2,795,925.55 | PHP 97,857.39 | PHP 102,328.61 | PHP 4,471.21 | | 51 | PHP 2,791,454.34 | PHP 97,700.90 | PHP 102,328.61 | PHP 4,627.70 | | 52 | PHP 2,786,826.64 | PHP 97,538.93 | PHP 102,328.61 | PHP 4,789.67 | | 53 | PHP 2,782,036.96 | PHP 97,371.29 | PHP 102,328.61 | PHP 4,957.31 | | 54 | PHP 2,777,079.65 | PHP 97,197.79 | PHP 102,328.61 | PHP 5,130.82 | | 55 | PHP 2,771,948.83 | PHP 97,018.21 | PHP 102,328.61 | PHP 5,310.40 | | 56 | PHP 2,766,638.44 | PHP 96,832.35 | PHP 102,328.61 | PHP 5,496.26 | | 57 | PHP 2,761,142.18 | PHP 96,639.98 | PHP 102,328.61 | PHP 5,688.63 | | 58 | PHP 2,755,453.55 | PHP 96,440.87 | PHP 102,328.61 | PHP 5,887.73 | | 59 | PHP 2,749,565.81 | PHP 96,234.80 | PHP 102,328.61 | PHP 6,093.80 | | 60 | PHP 2,743,472.01 | PHP 96,021.52 | PHP 102,328.61 | PHP 6,307.09 | | 61 | PHP 2,737,164.93 | PHP 95,800.77 | PHP 102,328.61 | PHP 6,527.83 | | 62 | PHP 2,730,637.09 | PHP 95,572.30 | PHP 102,328.61 | PHP 6,756.31 | | 63 | PHP 2,723,880.79 | PHP 95,335.83 | PHP 102,328.61 | PHP 6,992.78 | | 64 | PHP 2,716,888.01 | PHP 95,091.08 | PHP 102,328.61 | PHP 7,237.53 | | 65 | PHP 2,709,650.48 | PHP 94,837.77 | PHP 102,328.61 | PHP 7,490.84 | | 66 | PHP 2,702,159.64 | PHP 94,575.59 | PHP 102,328.61 | PHP 7,753.02 | | 67 | PHP 2,694,406.62 | PHP 94,304.23 | PHP 102,328.61 | PHP 8,024.37 | | 68 | PHP 2,686,382.25 | PHP 94,023.38 | PHP 102,328.61 | PHP 8,305.23 | | 69 | PHP 2,678,077.02 | PHP 93,732.70 | PHP 102,328.61 | PHP 8,595.91 | | 70 | PHP 2,669,481.11 | PHP 93,431.84 | PHP 102,328.61 | PHP 8,896.77 | | 71 | PHP 2,660,584.34 | PHP 93,120.45 | PHP 102,328.61 | PHP 9,208.15 | | 72 | PHP 2,651,376.19 | PHP 92,798.17 | PHP 102,328.61 | PHP 9,530.44 | | 73 | PHP 2,641,845.75 | PHP 92,464.60 | PHP 102,328.61 | PHP 9,864.00 | | 74 | PHP 2,631,981.75 | PHP 92,119.36 | PHP 102,328.61 | PHP 10,209.24 | | 75 | PHP 2,621,772.50 | PHP 91,762.04 | PHP 102,328.61 | PHP 10,566.57 | | 76 | PHP 2,611,205.93 | PHP 91,392.21 | PHP 102,328.61 | PHP 10,936.40 | | 77 | PHP 2,600,269.53 | PHP 91,009.43 | PHP 102,328.61 | PHP 11,319.17 | | 78 | PHP 2,588,950.36 | PHP 90,613.26 | PHP 102,328.61 | PHP 11,715.34 | | 79 | PHP 2,577,235.02 | PHP 90,203.23 | PHP 102,328.61 | PHP 12,125.38 | | 80 | PHP 2,565,109.64 | PHP 89,778.84 | PHP 102,328.61 | PHP 12,549.77 | | 81 | PHP 2,552,559.87 | PHP 89,339.60 | PHP 102,328.61 | PHP 12,989.01 | | 82 | PHP 2,539,570.86 | PHP 88,884.98 | PHP 102,328.61 | PHP 13,443.63 | | 83 | PHP 2,526,127.23 | PHP 88,414.45 | PHP 102,328.61 | PHP 13,914.15 | | 84 | PHP 2,512,213.08 | PHP 87,927.46 | PHP 102,328.61 | PHP 14,401.15 | | 85 | PHP 2,497,811.93 | PHP 87,423.42 | PHP 102,328.61 | PHP 14,905.19 | | 86 | PHP 2,482,906.74 | PHP 86,901.74 | PHP 102,328.61 | PHP 15,426.87 | | 87 | PHP 2,467,479.87 | PHP 86,361.80 | PHP 102,328.61 | PHP 15,966.81 | | 88 | PHP 2,451,513.06 | PHP 85,802.96 | PHP 102,328.61 | PHP 16,525.65 | | 89 | PHP 2,434,987.41 | PHP 85,224.56 | PHP 102,328.61 | PHP 17,104.05 | | 90 | PHP 2,417,883.37 | PHP 84,625.92 | PHP 102,328.61 | PHP 17,702.69 | | 91 | PHP 2,400,180.68 | PHP 84,006.32 | PHP 102,328.61 | PHP 18,322.28 | | 92 | PHP 2,381,858.40 | PHP 83,365.04 | PHP 102,328.61 | PHP 18,963.56 | | 93 | PHP 2,362,894.84 | PHP 82,701.32 | PHP 102,328.61 | PHP 19,627.29 | | 94 | PHP 2,343,267.55 | PHP 82,014.36 | PHP 102,328.61 | PHP 20,314.24 | | 95 | PHP 2,322,953.31 | PHP 81,303.37 | PHP 102,328.61 | PHP 21,025.24 | | 96 | PHP 2,301,928.07 | PHP 80,567.48 | PHP 102,328.61 | PHP 21,761.12 | | 97 | PHP 2,280,166.94 | PHP 79,805.84 | PHP 102,328.61 | PHP 22,522.76 | | 98 | PHP 2,257,644.18 | PHP 79,017.55 | PHP 102,328.61 | PHP 23,311.06 | | 99 | PHP 2,234,333.12 | PHP 78,201.66 | PHP 102,328.61 | PHP 24,126.95 | | 100 | PHP 2,210,206.17 | PHP 77,357.22 | PHP 102,328.61 | PHP 24,971.39 | | 101 | PHP 2,185,234.78 | PHP 76,483.22 | PHP 102,328.61 | PHP 25,845.39 | | 102 | PHP 2,159,389.40 | PHP 75,578.63 | PHP 102,328.61 | PHP 26,749.98 | | 103 | PHP 2,132,639.42 | PHP 74,642.38 | PHP 102,328.61 | PHP 27,686.23 | | 104 | PHP 2,104,953.19 | PHP 73,673.36 | PHP 102,328.61 | PHP 28,655.24 | | 105 | PHP 2,076,297.95 | PHP 72,670.43 | PHP 102,328.61 | PHP 29,658.18 | | 106 | PHP 2,046,639.77 | PHP 71,632.39 | PHP 102,328.61 | PHP 30,696.21 | | 107 | PHP 2,015,943.56 | PHP 70,558.02 | PHP 102,328.61 | PHP 31,770.58 | | 108 | PHP 1,984,172.97 | PHP 69,446.05 | PHP 102,328.61 | PHP 32,882.55 | | 109 | PHP 1,951,290.42 | PHP 68,295.16 | PHP 102,328.61 | PHP 34,033.44 | | 110 | PHP 1,917,256.98 | PHP 67,103.99 | PHP 102,328.61 | PHP 35,224.61 | | 111 | PHP 1,882,032.37 | PHP 65,871.13 | PHP 102,328.61 | PHP 36,457.47 | | 112 | PHP 1,845,574.90 | PHP 64,595.12 | PHP 102,328.61 | PHP 37,733.48 | | 113 | PHP 1,807,841.41 | PHP 63,274.45 | PHP 102,328.61 | PHP 39,054.16 | | 114 | PHP 1,768,787.25 | PHP 61,907.55 | PHP 102,328.61 | PHP 40,421.05 | | 115 | PHP 1,728,366.20 | PHP 60,492.82 | PHP 102,328.61 | PHP 41,835.79 | | 116 | PHP 1,686,530.41 | PHP 59,028.56 | PHP 102,328.61 | PHP 43,300.04 | | 117 | PHP 1,643,230.37 | PHP 57,513.06 | PHP 102,328.61 | PHP 44,815.54 | | 118 | PHP 1,598,414.83 | PHP 55,944.52 | PHP 102,328.61 | PHP 46,384.09 | | 119 | PHP 1,552,030.74 | PHP 54,321.08 | PHP 102,328.61 | PHP 48,007.53 | | 120 | PHP 1,504,023.21 | PHP 52,640.81 | PHP 102,328.61 | PHP 49,687.79 | | 121 | PHP 1,454,335.42 | PHP 50,901.74 | PHP 102,328.61 | PHP 51,426.87 | | 122 | PHP 1,402,908.55 | PHP 49,101.80 | PHP 102,328.61 | PHP 53,226.81 | | 123 | PHP 1,349,681.75 | PHP 47,238.86 | PHP 102,328.61 | PHP 55,089.74 | | 124 | PHP 1,294,592.00 | PHP 45,310.72 | PHP 102,328.61 | PHP 57,017.89 | | 125 | PHP 1,237,574.11 | PHP 43,315.09 | PHP 102,328.61 | PHP 59,013.51 | | 126 | PHP 1,178,560.60 | PHP 41,249.62 | PHP 102,328.61 | PHP 61,078.98 | | 127 | PHP 1,117,481.62 | PHP 39,111.86 | PHP 102,328.61 | PHP 63,216.75 | | 128 | PHP 1,054,264.87 | PHP 36,899.27 | PHP 102,328.61 | PHP 65,429.34 | | 129 | PHP 988,835.53 | PHP 34,609.24 | PHP 102,328.61 | PHP 67,719.36 | | 130 | PHP 921,116.17 | PHP 32,239.07 | PHP 102,328.61 | PHP 70,089.54 | | 131 | PHP 851,026.63 | PHP 29,785.93 | PHP 102,328.61 | PHP 72,542.67 | | 132 | PHP 778,483.96 | PHP 27,246.94 | PHP 102,328.61 | PHP 75,081.67 | | 133 | PHP 703,402.29 | PHP 24,619.08 | PHP 102,328.61 | PHP 77,709.53 | | 134 | PHP 625,692.76 | PHP 21,899.25 | PHP 102,328.61 | PHP 80,429.36 | | 135 | PHP 545,263.40 | PHP 19,084.22 | PHP 102,328.61 | PHP 83,244.39 | | 136 | PHP 462,019.02 | PHP 16,170.67 | PHP 102,328.61 | PHP 86,157.94 | | 137 | PHP 375,861.08 | PHP 13,155.14 | PHP 102,328.61 | PHP 89,173.47 | | 138 | PHP 286,687.61 | PHP 10,034.07 | PHP 102,328.61 | PHP 92,294.54 | | 139 | PHP 194,393.07 | PHP 6,803.76 | PHP 102,328.61 | PHP 95,524.85 | | 140 | PHP 98,868.22 | PHP 3,460.39 | PHP 102,328.61 | PHP 98,868.22 | | | | | | | | | | PHP 11,426,004.84 | PHP 14,326,004.84 | PHP 2,900,000.00 | |

* In quarterly, the paying of loan will take 140 months if the money you will borrow is PHP 2,900,000.00. And the payment every 4 months is PHP 102,328.61.
(MONTHLY)
A | PHP 2,900,000.00 | i | 0.006 | 1+i | 1.006 | r | 8% | n | 120 | 1+i^n | 0.487800581 | m | 12 | | | 1-raised | 0.512199419 | t | 10 | | | 1-r/d | 85.36656977 | | | | | A/r:d | PHP 33,971.14 | | | | | | | | | | | | | | | | | | | | | | | | | PaymentNumber | Unpaid Balance | InterestPaid | Periodic Payment | Principal Repaid | | 1 | PHP 2,900,000.00 | PHP 17,400.00 | PHP 33,971.14 | PHP 16,571.14 | | 2 | PHP 2,883,428.86 | PHP 17,300.57 | PHP 33,971.14 | PHP 16,670.57 | | 3 | PHP 2,866,758.29 | PHP 17,200.55 | PHP 33,971.14 | PHP 16,770.59 | | 4 | PHP 2,849,987.69 | PHP 17,099.93 | PHP 33,971.14 | PHP 16,871.22 | | 5 | PHP 2,833,116.47 | PHP 16,998.70 | PHP 33,971.14 | PHP 16,972.44 | | 6 | PHP 2,816,144.03 | PHP 16,896.86 | PHP 33,971.14 | PHP 17,074.28 | | 7 | PHP 2,799,069.75 | PHP 16,794.42 | PHP 33,971.14 | PHP 17,176.73 | | 8 | PHP 2,781,893.03 | PHP 16,691.36 | PHP 33,971.14 | PHP 17,279.79 | | 9 | PHP 2,764,613.24 | PHP 16,587.68 | PHP 33,971.14 | PHP 17,383.46 | | 10 | PHP 2,747,229.78 | PHP 16,483.38 | PHP 33,971.14 | PHP 17,487.76 | | 11 | PHP 2,729,742.01 | PHP 16,378.45 | PHP 33,971.14 | PHP 17,592.69 | | 12 | PHP 2,712,149.32 | PHP 16,272.90 | PHP 33,971.14 | PHP 17,698.25 | | 13 | PHP 2,694,451.07 | PHP 16,166.71 | PHP 33,971.14 | PHP 17,804.44 | | 14 | PHP 2,676,646.63 | PHP 16,059.88 | PHP 33,971.14 | PHP 17,911.26 | | 15 | PHP 2,658,735.37 | PHP 15,952.41 | PHP 33,971.14 | PHP 18,018.73 | | 16 | PHP 2,640,716.64 | PHP 15,844.30 | PHP 33,971.14 | PHP 18,126.84 | | 17 | PHP 2,622,589.80 | PHP 15,735.54 | PHP 33,971.14 | PHP 18,235.60 | | 18 | PHP 2,604,354.19 | PHP 15,626.13 | PHP 33,971.14 | PHP 18,345.02 | | 19 | PHP 2,586,009.17 | PHP 15,516.06 | PHP 33,971.14 | PHP 18,455.09 | | 20 | PHP 2,567,554.08 | PHP 15,405.32 | PHP 33,971.14 | PHP 18,565.82 | | 21 | PHP 2,548,988.26 | PHP 15,293.93 | PHP 33,971.14 | PHP 18,677.21 | | 22 | PHP 2,530,311.05 | PHP 15,181.87 | PHP 33,971.14 | PHP 18,789.28 | | 23 | PHP 2,511,521.77 | PHP 15,069.13 | PHP 33,971.14 | PHP 18,902.01 | | 24 | PHP 2,492,619.76 | PHP 14,955.72 | PHP 33,971.14 | PHP 19,015.43 | | 25 | PHP 2,473,604.34 | PHP 14,841.63 | PHP 33,971.14 | PHP 19,129.52 | | 26 | PHP 2,454,474.82 | PHP 14,726.85 | PHP 33,971.14 | PHP 19,244.29 | | 27 | PHP 2,435,230.52 | PHP 14,611.38 | PHP 33,971.14 | PHP 19,359.76 | | 28 | PHP 2,415,870.76 | PHP 14,495.22 | PHP 33,971.14 | PHP 19,475.92 | | 29 | PHP 2,396,394.84 | PHP 14,378.37 | PHP 33,971.14 | PHP 19,592.77 | | 30 | PHP 2,376,802.07 | PHP 14,260.81 | PHP 33,971.14 | PHP 19,710.33 | | 31 | PHP 2,357,091.74 | PHP 14,142.55 | PHP 33,971.14 | PHP 19,828.59 | | 32 | PHP 2,337,263.14 | PHP 14,023.58 | PHP 33,971.14 | PHP 19,947.56 | | 33 | PHP 2,317,315.58 | PHP 13,903.89 | PHP 33,971.14 | PHP 20,067.25 | | 34 | PHP 2,297,248.33 | PHP 13,783.49 | PHP 33,971.14 | PHP 20,187.65 | | 35 | PHP 2,277,060.68 | PHP 13,662.36 | PHP 33,971.14 | PHP 20,308.78 | | 36 | PHP 2,256,751.90 | PHP 13,540.51 | PHP 33,971.14 | PHP 20,430.63 | | 37 | PHP 2,236,321.26 | PHP 13,417.93 | PHP 33,971.14 | PHP 20,553.22 | | 38 | PHP 2,215,768.05 | PHP 13,294.61 | PHP 33,971.14 | PHP 20,676.54 | | 39 | PHP 2,195,091.51 | PHP 13,170.55 | PHP 33,971.14 | PHP 20,800.59 | | 40 | PHP 2,174,290.92 | PHP 13,045.75 | PHP 33,971.14 | PHP 20,925.40 | | 41 | PHP 2,153,365.52 | PHP 12,920.19 | PHP 33,971.14 | PHP 21,050.95 | | 42 | PHP 2,132,314.57 | PHP 12,793.89 | PHP 33,971.14 | PHP 21,177.26 | | 43 | PHP 2,111,137.31 | PHP 12,666.82 | PHP 33,971.14 | PHP 21,304.32 | | 44 | PHP 2,089,832.99 | PHP 12,539.00 | PHP 33,971.14 | PHP 21,432.15 | | 45 | PHP 2,068,400.85 | PHP 12,410.41 | PHP 33,971.14 | PHP 21,560.74 | | 46 | PHP 2,046,840.11 | PHP 12,281.04 | PHP 33,971.14 | PHP 21,690.10 | | 47 | PHP 2,025,150.01 | PHP 12,150.90 | PHP 33,971.14 | PHP 21,820.24 | | 48 | PHP 2,003,329.76 | PHP 12,019.98 | PHP 33,971.14 | PHP 21,951.17 | | 49 | PHP 1,981,378.60 | PHP 11,888.27 | PHP 33,971.14 | PHP 22,082.87 | | 50 | PHP 1,959,295.73 | PHP 11,755.77 | PHP 33,971.14 | PHP 22,215.37 | | 51 | PHP 1,937,080.36 | PHP 11,622.48 | PHP 33,971.14 | PHP 22,348.66 | | 52 | PHP 1,914,731.70 | PHP 11,488.39 | PHP 33,971.14 | PHP 22,482.75 | | 53 | PHP 1,892,248.94 | PHP 11,353.49 | PHP 33,971.14 | PHP 22,617.65 | | 54 | PHP 1,869,631.29 | PHP 11,217.79 | PHP 33,971.14 | PHP 22,753.36 | | 55 | PHP 1,846,877.94 | PHP 11,081.27 | PHP 33,971.14 | PHP 22,889.88 | | 56 | PHP 1,823,988.06 | PHP 10,943.93 | PHP 33,971.14 | PHP 23,027.22 | | 57 | PHP 1,800,960.85 | PHP 10,805.77 | PHP 33,971.14 | PHP 23,165.38 | | 58 | PHP 1,777,795.47 | PHP 10,666.77 | PHP 33,971.14 | PHP 23,304.37 | | 59 | PHP 1,754,491.10 | PHP 10,526.95 | PHP 33,971.14 | PHP 23,444.20 | | 60 | PHP 1,731,046.90 | PHP 10,386.28 | PHP 33,971.14 | PHP 23,584.86 | | 61 | PHP 1,707,462.04 | PHP 10,244.77 | PHP 33,971.14 | PHP 23,726.37 | | 62 | PHP 1,683,735.67 | PHP 10,102.41 | PHP 33,971.14 | PHP 23,868.73 | | 63 | PHP 1,659,866.94 | PHP 9,959.20 | PHP 33,971.14 | PHP 24,011.94 | | 64 | PHP 1,635,854.99 | PHP 9,815.13 | PHP 33,971.14 | PHP 24,156.01 | | 65 | PHP 1,611,698.98 | PHP 9,670.19 | PHP 33,971.14 | PHP 24,300.95 | | 66 | PHP 1,587,398.03 | PHP 9,524.39 | PHP 33,971.14 | PHP 24,446.76 | | 67 | PHP 1,562,951.27 | PHP 9,377.71 | PHP 33,971.14 | PHP 24,593.44 | | 68 | PHP 1,538,357.84 | PHP 9,230.15 | PHP 33,971.14 | PHP 24,741.00 | | 69 | PHP 1,513,616.84 | PHP 9,081.70 | PHP 33,971.14 | PHP 24,889.44 | | 70 | PHP 1,488,727.40 | PHP 8,932.36 | PHP 33,971.14 | PHP 25,038.78 | | 71 | PHP 1,463,688.62 | PHP 8,782.13 | PHP 33,971.14 | PHP 25,189.01 | | 72 | PHP 1,438,499.61 | PHP 8,631.00 | PHP 33,971.14 | PHP 25,340.15 | | 73 | PHP 1,413,159.46 | PHP 8,478.96 | PHP 33,971.14 | PHP 25,492.19 | | 74 | PHP 1,387,667.28 | PHP 8,326.00 | PHP 33,971.14 | PHP 25,645.14 | | 75 | PHP 1,362,022.14 | PHP 8,172.13 | PHP 33,971.14 | PHP 25,799.01 | | 76 | PHP 1,336,223.13 | PHP 8,017.34 | PHP 33,971.14 | PHP 25,953.80 | | 77 | PHP 1,310,269.32 | PHP 7,861.62 | PHP 33,971.14 | PHP 26,109.53 | | 78 | PHP 1,284,159.79 | PHP 7,704.96 | PHP 33,971.14 | PHP 26,266.18 | | 79 | PHP 1,257,893.61 | PHP 7,547.36 | PHP 33,971.14 | PHP 26,423.78 | | 80 | PHP 1,231,469.83 | PHP 7,388.82 | PHP 33,971.14 | PHP 26,582.32 | | 81 | PHP 1,204,887.50 | PHP 7,229.33 | PHP 33,971.14 | PHP 26,741.82 | | 82 | PHP 1,178,145.68 | PHP 7,068.87 | PHP 33,971.14 | PHP 26,902.27 | | 83 | PHP 1,151,243.41 | PHP 6,907.46 | PHP 33,971.14 | PHP 27,063.68 | | 84 | PHP 1,124,179.73 | PHP 6,745.08 | PHP 33,971.14 | PHP 27,226.07 | | 85 | PHP 1,096,953.66 | PHP 6,581.72 | PHP 33,971.14 | PHP 27,389.42 | | 86 | PHP 1,069,564.24 | PHP 6,417.39 | PHP 33,971.14 | PHP 27,553.76 | | 87 | PHP 1,042,010.49 | PHP 6,252.06 | PHP 33,971.14 | PHP 27,719.08 | | 88 | PHP 1,014,291.40 | PHP 6,085.75 | PHP 33,971.14 | PHP 27,885.40 | | 89 | PHP 986,406.01 | PHP 5,918.44 | PHP 33,971.14 | PHP 28,052.71 | | 90 | PHP 958,353.30 | PHP 5,750.12 | PHP 33,971.14 | PHP 28,221.02 | | 91 | PHP 930,132.28 | PHP 5,580.79 | PHP 33,971.14 | PHP 28,390.35 | | 92 | PHP 901,741.93 | PHP 5,410.45 | PHP 33,971.14 | PHP 28,560.69 | | 93 | PHP 873,181.24 | PHP 5,239.09 | PHP 33,971.14 | PHP 28,732.06 | | 94 | PHP 844,449.18 | PHP 5,066.70 | PHP 33,971.14 | PHP 28,904.45 | | 95 | PHP 815,544.73 | PHP 4,893.27 | PHP 33,971.14 | PHP 29,077.88 | | 96 | PHP 786,466.86 | PHP 4,718.80 | PHP 33,971.14 | PHP 29,252.34 | | 97 | PHP 757,214.51 | PHP 4,543.29 | PHP 33,971.14 | PHP 29,427.86 | | 98 | PHP 727,786.66 | PHP 4,366.72 | PHP 33,971.14 | PHP 29,604.42 | | 99 | PHP 698,182.23 | PHP 4,189.09 | PHP 33,971.14 | PHP 29,782.05 | | 100 | PHP 668,400.18 | PHP 4,010.40 | PHP 33,971.14 | PHP 29,960.74 | | 101 | PHP 638,439.44 | PHP 3,830.64 | PHP 33,971.14 | PHP 30,140.51 | | 102 | PHP 608,298.93 | PHP 3,649.79 | PHP 33,971.14 | PHP 30,321.35 | | 103 | PHP 577,977.58 | PHP 3,467.87 | PHP 33,971.14 | PHP 30,503.28 | | 104 | PHP 547,474.31 | PHP 3,284.85 | PHP 33,971.14 | PHP 30,686.30 | | 105 | PHP 516,788.01 | PHP 3,100.73 | PHP 33,971.14 | PHP 30,870.42 | | 106 | PHP 485,917.59 | PHP 2,915.51 | PHP 33,971.14 | PHP 31,055.64 | | 107 | PHP 454,861.95 | PHP 2,729.17 | PHP 33,971.14 | PHP 31,241.97 | | 108 | PHP 423,619.98 | PHP 2,541.72 | PHP 33,971.14 | PHP 31,429.42 | | 109 | PHP 392,190.56 | PHP 2,353.14 | PHP 33,971.14 | PHP 31,618.00 | | 110 | PHP 360,572.56 | PHP 2,163.44 | PHP 33,971.14 | PHP 31,807.71 | | 111 | PHP 328,764.85 | PHP 1,972.59 | PHP 33,971.14 | PHP 31,998.55 | | 112 | PHP 296,766.30 | PHP 1,780.60 | PHP 33,971.14 | PHP 32,190.55 | | 113 | PHP 264,575.75 | PHP 1,587.45 | PHP 33,971.14 | PHP 32,383.69 | | 114 | PHP 232,192.06 | PHP 1,393.15 | PHP 33,971.14 | PHP 32,577.99 | | 115 | PHP 199,614.07 | PHP 1,197.68 | PHP 33,971.14 | PHP 32,773.46 | | 116 | PHP 166,840.61 | PHP 1,001.04 | PHP 33,971.14 | PHP 32,970.10 | | 117 | PHP 133,870.51 | PHP 803.22 | PHP 33,971.14 | PHP 33,167.92 | | 118 | PHP 100,702.59 | PHP 604.22 | PHP 33,971.14 | PHP 33,366.93 | | 119 | PHP 67,335.66 | PHP 404.01 | PHP 33,971.14 | PHP 33,567.13 | | 120 | PHP 33,768.53 | PHP 202.61 | PHP 33,971.14 | PHP 33,768.53 | | | | | | | | | | PHP 1,176,537.23 | PHP 4,076,537.23 | PHP 2,900,000.00 | |

* In monthly, the paying of loan is PHP 33,971.14 that will last 120 months.
(SEMI- ANNUALLY) A | PHP 2,900,000.00 | i | 0.06 | 1+i | 1.06 | r | 12.00% | n | 50 | 1+i^n | 0.054288362 | m | 2 | | | 1-raised | 0.945711638 | t | 25 | | | 1-r/d | 15.76186064 | | | | | A/r:d | PHP 183,988.43 | | | | | | | | | | | | | | | | | | | | | | | | | PaymentNumber | Unpaid Balance | Interest Paid | Periodic Payment | Principal Repaid | | 1 | PHP 2,900,000.00 | PHP 174,000.00 | PHP 183,988.43 | PHP 9,988.43 | | 2 | PHP 2,890,011.57 | PHP 173,400.69 | PHP 183,988.43 | PHP 10,587.74 | | 3 | PHP 2,879,423.83 | PHP 172,765.43 | PHP 183,988.43 | PHP 11,223.00 | | 4 | PHP 2,868,200.83 | PHP 172,092.05 | PHP 183,988.43 | PHP 11,896.38 | | 5 | PHP 2,856,304.45 | PHP 171,378.27 | PHP 183,988.43 | PHP 12,610.16 | | 6 | PHP 2,843,694.29 | PHP 170,621.66 | PHP 183,988.43 | PHP 13,366.77 | | 7 | PHP 2,830,327.52 | PHP 169,819.65 | PHP 183,988.43 | PHP 14,168.78 | | 8 | PHP 2,816,158.74 | PHP 168,969.52 | PHP 183,988.43 | PHP 15,018.91 | | 9 | PHP 2,801,139.83 | PHP 168,068.39 | PHP 183,988.43 | PHP 15,920.04 | | 10 | PHP 2,785,219.79 | PHP 167,113.19 | PHP 183,988.43 | PHP 16,875.24 | | 11 | PHP 2,768,344.55 | PHP 166,100.67 | PHP 183,988.43 | PHP 17,887.76 | | 12 | PHP 2,750,456.79 | PHP 165,027.41 | PHP 183,988.43 | PHP 18,961.02 | | 13 | PHP 2,731,495.77 | PHP 163,889.75 | PHP 183,988.43 | PHP 20,098.68 | | 14 | PHP 2,711,397.08 | PHP 162,683.82 | PHP 183,988.43 | PHP 21,304.61 | | 15 | PHP 2,690,092.47 | PHP 161,405.55 | PHP 183,988.43 | PHP 22,582.88 | | 16 | PHP 2,667,509.59 | PHP 160,050.58 | PHP 183,988.43 | PHP 23,937.85 | | 17 | PHP 2,643,571.74 | PHP 158,614.30 | PHP 183,988.43 | PHP 25,374.13 | | 18 | PHP 2,618,197.61 | PHP 157,091.86 | PHP 183,988.43 | PHP 26,896.57 | | 19 | PHP 2,591,301.04 | PHP 155,478.06 | PHP 183,988.43 | PHP 28,510.37 | | 20 | PHP 2,562,790.67 | PHP 153,767.44 | PHP 183,988.43 | PHP 30,220.99 | | 21 | PHP 2,532,569.68 | PHP 151,954.18 | PHP 183,988.43 | PHP 32,034.25 | | 22 | PHP 2,500,535.43 | PHP 150,032.13 | PHP 183,988.43 | PHP 33,956.30 | | 23 | PHP 2,466,579.13 | PHP 147,994.75 | PHP 183,988.43 | PHP 35,993.68 | | 24 | PHP 2,430,585.44 | PHP 145,835.13 | PHP 183,988.43 | PHP 38,153.30 | | 25 | PHP 2,392,432.14 | PHP 143,545.93 | PHP 183,988.43 | PHP 40,442.50 | | 26 | PHP 2,351,989.64 | PHP 141,119.38 | PHP 183,988.43 | PHP 42,869.05 | | 27 | PHP 2,309,120.58 | PHP 138,547.24 | PHP 183,988.43 | PHP 45,441.20 | | 28 | PHP 2,263,679.39 | PHP 135,820.76 | PHP 183,988.43 | PHP 48,167.67 | | 29 | PHP 2,215,511.72 | PHP 132,930.70 | PHP 183,988.43 | PHP 51,057.73 | | 30 | PHP 2,164,453.99 | PHP 129,867.24 | PHP 183,988.43 | PHP 54,121.19 | | 31 | PHP 2,110,332.80 | PHP 126,619.97 | PHP 183,988.43 | PHP 57,368.46 | | 32 | PHP 2,052,964.34 | PHP 123,177.86 | PHP 183,988.43 | PHP 60,810.57 | | 33 | PHP 1,992,153.77 | PHP 119,529.23 | PHP 183,988.43 | PHP 64,459.20 | | 34 | PHP 1,927,694.57 | PHP 115,661.67 | PHP 183,988.43 | PHP 68,326.76 | | 35 | PHP 1,859,367.81 | PHP 111,562.07 | PHP 183,988.43 | PHP 72,426.36 | | 36 | PHP 1,786,941.45 | PHP 107,216.49 | PHP 183,988.43 | PHP 76,771.94 | | 37 | PHP 1,710,169.50 | PHP 102,610.17 | PHP 183,988.43 | PHP 81,378.26 | | 38 | PHP 1,628,791.24 | PHP 97,727.47 | PHP 183,988.43 | PHP 86,260.96 | | 39 | PHP 1,542,530.29 | PHP 92,551.82 | PHP 183,988.43 | PHP 91,436.61 | | 40 | PHP 1,451,093.67 | PHP 87,065.62 | PHP 183,988.43 | PHP 96,922.81 | | 41 | PHP 1,354,170.86 | PHP 81,250.25 | PHP 183,988.43 | PHP 102,738.18 | | 42 | PHP 1,251,432.69 | PHP 75,085.96 | PHP 183,988.43 | PHP 108,902.47 | | 43 | PHP 1,142,530.22 | PHP 68,551.81 | PHP 183,988.43 | PHP 115,436.62 | | 44 | PHP 1,027,093.60 | PHP 61,625.62 | PHP 183,988.43 | PHP 122,362.81 | | 45 | PHP 904,730.78 | PHP 54,283.85 | PHP 183,988.43 | PHP 129,704.58 | | 46 | PHP 775,026.20 | PHP 46,501.57 | PHP 183,988.43 | PHP 137,486.86 | | 47 | PHP 637,539.34 | PHP 38,252.36 | PHP 183,988.43 | PHP 145,736.07 | | 48 | PHP 491,803.27 | PHP 29,508.20 | PHP 183,988.43 | PHP 154,480.23 | | 49 | PHP 337,323.04 | PHP 20,239.38 | PHP 183,988.43 | PHP 163,749.05 | | 50 | PHP 173,573.99 | PHP 10,414.44 | PHP 183,988.43 | PHP 173,573.99 | | | | | | | | | | PHP 6,299,421.52 | PHP 9,199,421.52 | PHP 2,900,000.00 | |

* In Semi-Annually, the payment will be PHP 183,988.43 every six months if you borrow the amount of PHP 2,900,000.00.
(ANNUALLY)
A | PHP 2,900,000.00 | i | 0.1035 | 1+i | 1.1035 | r | 10.35% | n | 20 | 1+i^n | 0.139493268 | m | 1 | | | 1-raised | 0.860506732 | t | 20 | | | 1-r/d | 8.314074702 | | | | | A/r:d | PHP 348,806.10 | | | | | | | | | | | | | | | | | | | | | | | | | PaymentNumber | UnpaidBalance | InterestPaid | PdicPayment | PrincipalRepaid | | 1 | PHP 2,900,000.00 | PHP 300,150.00 | PHP 348,806.10 | PHP 48,656.10 | | 2 | PHP 2,851,343.90 | PHP 295,114.09 | PHP 348,806.10 | PHP 53,692.01 | | 3 | PHP 2,797,651.89 | PHP 289,556.97 | PHP 348,806.10 | PHP 59,249.13 | | 4 | PHP 2,738,402.75 | PHP 283,424.68 | PHP 348,806.10 | PHP 65,381.42 | | 5 | PHP 2,673,021.33 | PHP 276,657.71 | PHP 348,806.10 | PHP 72,148.40 | | 6 | PHP 2,600,872.94 | PHP 269,190.35 | PHP 348,806.10 | PHP 79,615.75 | | 7 | PHP 2,521,257.19 | PHP 260,950.12 | PHP 348,806.10 | PHP 87,855.98 | | 8 | PHP 2,433,401.20 | PHP 251,857.02 | PHP 348,806.10 | PHP 96,949.08 | | 9 | PHP 2,336,452.12 | PHP 241,822.79 | PHP 348,806.10 | PHP 106,983.31 | | 10 | PHP 2,229,468.81 | PHP 230,750.02 | PHP 348,806.10 | PHP 118,056.08 | | 11 | PHP 2,111,412.73 | PHP 218,531.22 | PHP 348,806.10 | PHP 130,274.89 | | 12 | PHP 1,981,137.85 | PHP 205,047.77 | PHP 348,806.10 | PHP 143,758.34 | | 13 | PHP 1,837,379.51 | PHP 190,168.78 | PHP 348,806.10 | PHP 158,637.32 | | 14 | PHP 1,678,742.19 | PHP 173,749.82 | PHP 348,806.10 | PHP 175,056.29 | | 15 | PHP 1,503,685.90 | PHP 155,631.49 | PHP 348,806.10 | PHP 193,174.61 | | 16 | PHP 1,310,511.29 | PHP 135,637.92 | PHP 348,806.10 | PHP 213,168.19 | | 17 | PHP 1,097,343.10 | PHP 113,575.01 | PHP 348,806.10 | PHP 235,231.09 | | 18 | PHP 862,112.01 | PHP 89,228.59 | PHP 348,806.10 | PHP 259,577.51 | | 19 | PHP 602,534.50 | PHP 62,362.32 | PHP 348,806.10 | PHP 286,443.78 | | 20 | PHP 316,090.71 | PHP 32,715.39 | PHP 348,806.10 | PHP 316,090.71 | | | | | | | | | | PHP 4,076,122.07 | PHP 6,976,122.07 | PHP 2,900,000.00 | | * In annually, if you borrow the amount of PHP 2,900,000.00 you will pay PHP 348,806.10 every year.

Applying Exponential Functions in Real-life

* Using an exponential function formulas you can find for example amount of money accumulated in a saving account. * The activity of a radioactive object, and the number of radioactive atoms in the object decay exponentially with time. * In population growth, allowing predictions into the future of the size of the population, and its rate of growth.

* I learned about exponential functions is that it can find if the object is rapidly growing or decaying. It can also help to calculate the amount of money in loans, banks etc…

Cham Investment Company
Olongapo City

Letter of Proposal

Mr. Jessan De Castro
Olongapo City

Dear Sir,

Greetings! We are aware that you are about to loan the amount of PHP 2,900,000.00. Our company is willing to give you equality when it comes to payment. Our Investment company is a trust engaged in the business of investing the pooled capital of investors in financial securities. And also our company will give you an small interest, so you will not have trouble paying in the exact time. The process of our company is we will assure the security between the money you will borrow and the money you will pay to us.

And we have the following options to help you think of what will you choose in paying the loan.

* In quarterly, you will have to pay the amount Php 102,328.61 in 4 months. You are given 140 months to pay the amount you loaned. * In monthly, you will have to pay the amount of Php 33,971.14 in a month. You are given 120 months to pay the amount you loaned. * In semi-annually, you will have to pay the amount of Php 183,988.43 every 6 months. You are given 50 months to pay the amount you loaned. * And in annually, you will have to pay the amount of Php 348,806.10 every year. You will pay this amount in 20 years.

In this case, we guarantee you to choose monthly. It will help you to pay an small amount in other options. It will give you advantage to pay in the exact time that you are given. Thank you!

Yours Truly, Cham Investment Company

Similar Documents

Premium Essay

Amortization

...Amortization Objectives At the end of the discussion, students shall be able to:  Describe the nature of amortization  Find the size of each payment  Determine the outstanding liability  Describe amortization with irregular payment  Prepare an amortization schedule Nature of Amortization Amortization  Refers to the process of liquidating by installment the payments (at a regular interval) of a loan or debt, including the interest charges  By the process of amortization, the principal and the interests are reduced by a series of installment payments made either at the beginning or at the end of the payment interval  Implies that the amount regularly paid to discharge an obligation is of equal size Note: in finding the size of the periodic payment, one of the most important factors to consider is whether the loan is due now or later  The concept of amortization is applicable if the loan or financial obligation due now Finding the Size of Each Payment The size of the periodic payment to settle a debt is highly dependent on the time the payment is made.  For ordinary annuity ������ ������ = ������ 1 − 1 + ������ −������  For annuity due ������ ������ = ������ 1 − 1 + ������ −������ 1 + ������  For deferred annuity ������ 1 + ������ ������ ������ = ������ 1 − 1 + ������ −������ Example The cash price of a shopping equipment was P 120,000. Alex bought it with a down payment P 20,000 and the balance was payable at the end of every quarter for two years. If money...

Words: 1748 - Pages: 7

Free Essay

Business

...problems that have not yet been resolved. • I was looking for a tone that was assertive, but professional and, above all, tactful. Negative wording such as “inappropriate,” “violates,” “inaccurate,” “fails to comply with,” etc. are to be avoided. Instead, it is better to indicate what AOL should do as opposed to what it should not be doing. This takes considerable thought and the ability to look at the message from Mr. Leonard’s point of view. The objective is to persuade him that your position about the accounting treatment is appropriate. Be complimentary where you can. AOL is using appropriate accounting in expensing software development costs up to technological feasibility and capitalizing thereafter. The issue is the amortization period, so make recommendations about alternatives and support them with economic reasons rather than stating “AOL must change.” I have posted on our Web site what I consider to be a good letter written by a student. Take a look through it to see how it is both assertive and tactful at the same time. • In the “content and guidance” areas, I was looking for some specific issues to be addressed that come directly from the case and which would meet the requirement that the discussion be based on “relevant GAAP guidance,” (see instructions.) I pointed you to SOP 93-7 and SFAS 86 for your discussion. Most of you did a good job relating...

Words: 522 - Pages: 3

Free Essay

Accounting

...BYP9-1 a) At December 31, 2009, total cost of property, plant and equipment was $427,597,000; book value was $206,876,000. b) Depreciation is calculated by use of the straight-line method over the estimated useful lives of 20 to 35 years of the assets. c) Depreciation and amortization was: 2009: $17,862,000, 2008: $17,036,000 2007: $15,859,000. d) Tootsie Roll’s purchases of property, plant, and equipment were: 2009: $20,831,000, 2008: $34,355,000. e) Tootsie Roll intangible assets are goodwill and trademarks with indefinite lives and they are not amortized, rather tested for impairment at least annually. The test is performed by comparing the carrying value of the asset with its estimated fair value, calculated using estimates including discounted projected future cash flows. BYP9-2 a) (in thousands) Tootsie Roll Hershey Foods 1. Return on assets ratio $53,475 $435,994 ($813,525+$838,247)/2=6.5% ($3,675,031+$3,634,719)/2 =11.9% 2. Profit margin $53,475 $435,994 $495,592=10.8% $5,298,668=8.2% 3. Asset turnover ratio $495,592 $5,298,668 ($813,525+$838,247)/2=.6 times ($3...

Words: 353 - Pages: 2

Free Essay

Goodwill Impairment

...From part 1, we are to consider DDC Distribution and HC Holding to be one reporting unit. When performing step one of the Goodwill Impairment Testing we will consider two separate reporting units. The first reporting unit is the business component Medical-Surgical. Step one involves comparing the carrying value (including goodwill) with the fair value of the reporting unit. Carrying Value without Goodwill Carrying Value of Goodwill Total Carrying Value including Goodwill $118,800,000 3,200,000 $122,000,000 Fair Value Difference Carrying Value including Goodwill $125,000,000 FV > CV by $3,000,000 $122,000,000 When we compare this value with the Fair Value we see that the Fair Value is higher by $3,000,000. This means that Goodwill is not impaired and no further steps need to be taken. Now to compare the second reporting unit, DDC Distribution and HC Holding that are aggregated. We must first find the total carrying value, including Goodwill, of the two components. Value/Amount DDC Distribution HC Holdings Total Carrying Value of Net Assets (w/o Goodwill) $231,700,000 $72,250,000 $303,950,000 Carrying Value of Goodwill $10,500,000 $2,150,000 $12,650,000 Total Carrying Value including Goodwill $242,200,000 $74,400,000 $316,600,000 Now we follow step one and compare the carry value to fair value. Fair Value Difference Carrying Value including Goodwill $236,000,000 + 75,000,000 = $311,000,000 FV < CV by $5,600,000 $316,600,000 The second reporting...

Words: 460 - Pages: 2

Premium Essay

Goodwill Impairment

...Memo TO: Professor Brown FROM: Carissa Lambert DATE: April 6, 2015 SUBJECT: Case 11-9 Goodwill Impairment I think that Galaxy management should have performed an interim goodwill step 1 impairment test. Although it was not required, I think it could have been beneficial considering the declines of the past few quarters. They did review ASC 350 and determined that the test was not necessary. If they reviewed ASC 350 then we might assume that they performed a qualitative assessment of the factors listed in 350-20-35-3C (a) through (g). In the first three quarters of 2012, management explained the decline in earnings due to “continued slowing economy and reduced consumer spending.” Deterioration in economic conditions and a decline in earnings compared to expectations are both factors that can cause a drop in the fair value of the reporting units. Galaxy also experienced a sustained decline in their share prices for those three quarters. They had stock prices of $56.75 in 2011 that then dropped each quarter and was down to $25.25 by the third quarter of 2012. If after these factors are considered and management determines that it is not likely that the fair value is less than the carrying value then step 1 and step 2 of the test are unnecessary. Considering that Galaxy management did not perform the interim step 1 test, I would assume that they came to the determination that fair value would not have dropped to less than carrying value. According to the FASB standards this...

Words: 575 - Pages: 3

Premium Essay

Goodwill Impairment at Jackson Enterprises Case

...Xinyun Zhang ACCT325 Individual Case Goodwill Impairment at Jackson Enterprises Case 1. When is a company required to perform the two-step test for goodwill impairment? Explain in your own words and provide citation from the ASC. Goodwill is considered impaired when the implied fair value of goodwill in a reporting unit of a company is less than its carrying amount, or book value, including any deferred income taxes. By qualitative factors, if the fair value is less than its book value (likelihood more than 50%), two step of the goodwill impairment test is necessary. According to ASC 350-20-35-2 and 3(A&B&D), if the company determines that it is not more likely than not that fair value is less than the book value, it does not need to perform the two-step impairment test. 2. What qualitative factors should a company consider in determining whether the two-step test should be conducted? List each of these factors for Dynamic and ZD. Explain in your own words and provide citation from the codification. Based upon the case information, do you believe that goodwill is impaired for Dynamic and ZD separately company? Dynamic Qualitative Factors | Citation | Simple manufacturing process technology in this industry increased competitors by 35%. The increase in overall market supply may cost Dynamic depressed product prices. Therefore, their profitability would decline. | ASC 350-20-35-3C(b) | Both regulators and union representatives claimed that pollution...

Words: 1152 - Pages: 5

Free Essay

Goodwill

... What goodwill is and how it is represented on a company's financial statements are two different issues. For example: until recently, if a company sold for $5 million, but only had $1 million in tangible assets, the balance of $4 million was considered goodwill. Under previous accounting standards, this goodwill had to be amortized by the acquirer over a 15-year period. This especially affected public companies, since an acquisition could negatively impact earnings, thus reducing the price of its stock. One result of this was that public companies were reluctant to acquire firms in which goodwill was a large part of the purchase price. On the other hand, purchasers of non-public firms received a tax break because of the amortization.  goodwill efforts that your employer undertakes ----- * Phantom Assets *...

Words: 377 - Pages: 2

Premium Essay

Financial Accounting

...ftThere is one machine included in our non-current (fixed) assets that used to have a book value of £120 000 previously. However, we estimated that should we sell it in the market we would get £90 000 – but we would need to spend £1 000 on advertising costs to sell it. If we don’t sell it, it will produce cash inflows of £40 000 per year for the next four years, and £30 000 the year after (by the way, the company’s discount rate is 10%). After that, the machine’s useful life will come to an end. I haven’t done any asset impairments yet, but if you believe this asset should be impaired, please make the appropriate adjustments to the statements (please justify your adjustments, send me all the calculations and decision diagrams so I can see what you did and how you did it – thanks!). 有一台机器包含在固定资产里以前book value 120,000. 可是我们估计如果我们卖掉我们可以拿到90,000. 但是我们需要花1000在宣传上。 如果我们不卖,他会产生40,000 每年的现金流入在接下来的4年,和之后的30000每年。减价率是10%。 在那之后这个机器的寿命就到头了。我没做任何资产减值然而,但如果你相信这个资产应该受损,请给出理由。 40 000*4+30 000=190,000 recoverable 89 000- 190 000=-101,000 carry value=book val ue是120 000 recoverable amount = selling price – cost – value in use =90 000-1000-(190 000*0.1) =89 000- 19 000=70 000 〈 carry value Also, in the last year our Company purchased a new piece of equipment at the price of £300 000 (this is already included in the Trial Balance figures). The cost of delivery...

Words: 747 - Pages: 3

Premium Essay

Amortization Periods

...) The key differences arise from the use of shorter amortization periods for (1) unrecognized prior service costs, and (2) unrecognized actuarial differences. These latter items likely reflect unrecognized gains and losses, and would include asset gains and losses. Under U.S. GAAP, amortization periods are based on remaining service lives of employees, which is probably longer than five or ten years. One other difference that students might note are the relatively low discount rate and expected return assumptions used by this Japanese company. For example, Procter and Gamble (and many U.S. companies) use rates up to three times as high as the rates used by this Japanese company. It should be noted that there are several similarities. Under Japanese GAAP, the pension obligation is measured based on the projected benefit obligation and amount recognized is based on an amount net of the liability and plan assets. There is smoothing of gains and losses. Also, the components of pension expense are similar. (b) Shorter amortization periods will result in higher pension expense with respect to prior service costs. Depending on whether the company has unrealized gains or losses, the shorter amortization period for the actu- arial differences may result in either higher or lower reported income. On the balance sheet, there will be less non-recognition of the prior service costs and gains and losses. So the net pension asset or...

Words: 341 - Pages: 2

Premium Essay

Acct

...ACCT 301 – intermediate Accounting 1 Case Study Due date: December 3, 2015 Objectives of the Case: This case gives students the opportunity to apply the guidance in ASC 350 to determine: • What goodwill impairment indicators should be evaluated. • Whether an interim period step 1 impairment test should be performed Applicable Professional Pronouncements: ASC 350-20, Intangibles — Goodwill and Other: Goodwill (ASC 350-20) ASC 820, Fair Value Measurement (ASC 820) Research Databases: Use the FASB Accounting Standards Codification Database to research the authoritative literature (FASB pronouncements) relevant to the issues in question. The web link and login information of the database is available on D2L. Instructions: a) Your name, class section, and responses must be typed on this document. b) Write your answer right below each question using ARIAL font size 11 unless specified otherwise. c) Your responses must be clear, concise, supported with persuasive arguments, and free from grammatical and spelling errors. d) There is no limit on the length of your response. e) Two submission formats are required: (1) an electronic version must be submitted via designated D2L drop box, and (2) a hard copy version must be submitted at the beginning of the class on the due date. Late submission will not be accepted (no exceptions). f) For hard copy submission, only print the cover page and the pages containing your responses. It must be...

Words: 2665 - Pages: 11

Premium Essay

Spreadsheet

...Excel (such as left, right, mid). 6. How can you put date in Excel? What are its uses? 7. What is NETWORKINGDAYS function in Excel? What is NETWORKINGDAYS.INT function in Excel? What are its uses? 8. What is workday and WORKDAY.INT functions in Excel? What are its uses? 9. What is Net Present Value? How do NPV and XNPV function work in Excel? What are its uses? 10. What is internal rate of return (IRR)? How do IRR, XIRR, and MIRR work in Excel? What are its uses? 11. What is present value? How does PV function work? What are its uses? 12. What is Future Value? How does FV function work? What are its uses? 13. Write down the functions of PMT, PPMT, IPMT. How can you use these functions to prepare a loan amortization schedule? 14. Write down the function of IF Statement, AND, OR and XOR. 15. Describe different Time functions. What are its uses? 16. What is What If Analysis? Describe different kind of what if analysis. What are its uses? 17. What do you mean by Sensitivity Analysis? What are its uses? 18. Describe difference between What if analysis and sensitivity analysis. 19. What is data table? How do one-way and two-way data tables work in Excel? What are their uses? 20. What is scenario manager? Describe the process of using scenario manager. 21. What is the importance of sensitivity analysis?...

Words: 474 - Pages: 2

Premium Essay

Finance User

...Case 8 Paying Off That Dream House 37 8 Loan Amortization costs) advertised at 5% and 30-year rates at 5.75%. Evelyn and Paul realize that refinancing is quite a hassle due to all the paperwork involved but with rates being down to 30-year lows, they don't want to let this opportunity pass them by. About 2 years ago, rates were down to similar levels but they had procrastinated, and had missed the boat. This time, however, the couple called their mortgage officer at the Uptown Bank and locked in the 5%, 15-year rate. Nothing was going to stop them from reducing the costs of paying off their dream house this time! Questions: 1. What is Evelyn and Paul's monthly mortgage payment prior to the refinancing? Paying Off That Dream House 2. During the first 5 years of owning their dream home, how much money has the couple paid towards the mortgage? What proportion of this has been applied towards interest? 3. Had the couple opted for the original I5-year mortgage proposal (15 year, 8%), how much higher would their monthly payment have been? When Evelyn and Paul Peters were "house hunting" five years ago, the mortgage rates were pretty high. The fixed rate on a 30-year mortgage was 8.75% while the I5-year fixed rate was at 8%. After walking through many homes, they finally reached a consensus and decided to buy a $200,000 two-story house in an up and coming suburban neighborhood in the Midwest. To avoid prepaid mortgage insurance (PMI) the couple had to borrow...

Words: 573 - Pages: 3

Free Essay

Loan Project

...Loan project: Buying a House in Virginia Beach, VA Task 1: House Description I decided to choose a house in close vacinity of where I currently reside because my family is in the process of looking for a home. Currently, we live in military housing, and this is an excellent chance to view different homes, areas, schools, and costs that are associated with the buying a home. The informative process will prove to be benefical on both a professional and personal level. Asking Price: $430,000 Real Estate Taxes: $3,277.32 (found at: http://www.vbgov.com Virginia Beach, VA real estate assessor database) Purchase Price: $352,400 (The 2013/2014 Assessed Property Value) Current market Interest Rate (30 Yr. Fixed Rate): 4.047% through Absolute Mortgage Company on www.bankrate.com by zipcode 23464 Task 2: 20% Down Payment: $352,400(.20) = $70,480 Amount Financed: $352,400-$70,480=$ 281,920 Monthly Mortgage Payment: $1358.58 Payment Calculation: * Present value PV = $281,920 * Annual interest rate r = 0.04047 * Interest compounded m = 12 times per year * Number of payments n = 30 years X 12 months per year= 360 * Interest rate per month i=r/m = 0.04047/12 The monthly mortgage payment PMT is: PMT=PV * i/1-(1+i)^-n = $281,920 * 0.0033725/1-(1+0.0033725)^-360 = $281,920(0.0048012887) = $1353.58 Remark: For accuracy of the payment amount, rounding of two decimal points was not completed until the last step. Task...

Words: 984 - Pages: 4

Premium Essay

Mt217

...and FV _ 100— and then solve for the unknown value. SOLVING FOR n Suppose you know that a security will provide a return of 10 percent per year, it will cost $68.30 to purchase, and you want to keep the investment until it grows to a value of $100. How long will it take the investment to grow to $100? In this case, we know PV, FV, and r, but we do not know n, the number of periods. Using your financial calculator, enter I/Y _ 10, PV _ –68.30, PMT _ 0, and FV _ 100; then solve for n _ 4. Compounding: To compute the future value of an amount invested today (a current amount), we “push forward” the current amount by adding interest for each period in which the money can earn interest in the future. This process is called compounding Amortization schedule: A schedule showing precisely how a loan will be repaid. It gives the payment required on each payment date and a breakdown of the payment, showing how much is interest and how much is repayment of principal One of the most important applications of compound interest involves loans that are paid off in installments over time. Included in this category are automobile loans, home mortgages, student loans, and some business debt. If a loan is to be repaid in equal periodic amounts (monthly, quarterly, or annually), it is said to be an amortized loan. To illustrate, suppose that you...

Words: 810 - Pages: 4

Free Essay

Methods of Amortization Counting

...Контрольна робота з предмету: «Бухгалтерський облік» Методи нарахування амортизації необоротних активів. Облік зносу необоротних активів У процесі виробництва як і основні засоби, так і не матеріальні активи втрачають свою вартість і у вигляді амортизаційних відрахувань переносять її на створювані на підприємстві продукцію, роботи, послуги, а також окремою статтею входять до складу адміністративних та інших витрат. Порядок нарахування і використання амортизаційних відрахувань основних фондів і нематеріальних активів визначено як податковим законодавством, так і П(С)БО №7 «Основні засоби» та «П(С)БО №8 «Нематеріальні активи». Амортизація основних фондів та інших необоротних активів нараховується з застосуванням наступних методів: * прямолінійного (прямолінійного списання); * зменшення залишкової вартості; * прискореного зменшення залишкової вартості; * кумулятивного (суми чисел років); * виробничого (метод суми одиниць продукції). Також підприємства за своїм розсудом можуть застосовувати норми і методи нарахування амортизації основних засобів, передбачені податковим законодавством. Основні фонди підлягають розподілу за такими групами: група 1 - будівлі, споруди, їх структурні компоненти та передавальні пристрої, в тому числі жилі будинки та їх частини (квартири і місця загального користування, вартість капітального поліпшення землі); група 2 - автомобільний транспорт та вузли (запасні частини) до нього; меблі; побутові електронні, оптичні, електромеханічні...

Words: 3036 - Pages: 13