Problem Set 5 With Solution - Capitalized Cost & Amortization
Problem Set 5 With Solution - Capitalized Cost & Amortization
PROBLEM SET # 5
PROBLEM #1:
With an interest rate of 15 %, calculate the capitalized cost of a project with a Php
3,000,000.00 original cost and an extra Php 100,000.00 cost per 10 years. For the first four years,
the yearly running cost will be Php 100,000.00, then Php 160,000.00. A substantial rework cost of
Given:
𝑖 = 15%
𝐼𝑛𝑖𝑡𝑖𝑎𝑙 𝐶𝑜𝑠𝑡 (𝐼𝐶) = 𝑃ℎ𝑝 3,000,000.00
𝐴𝑑𝑑𝑖𝑡𝑖𝑜𝑛𝑎𝑙 𝐶𝑜𝑠𝑡 (𝐴𝐶) = 𝑃ℎ𝑝 1,000,000.00 at 𝑛 = 10
𝐴 = 𝑃ℎ𝑝 100,000.00 at 𝑛 = 4
𝐴 = 𝑃ℎ𝑝 160,000.00 at 𝑛 = ∞
𝑅𝐶 = 𝑃ℎ𝑝 300,000.00 at 𝐿 = 13
Solution:
Consider Capitalize Cost General Formula
𝑪𝑪 = 𝑭𝑪 + 𝑷𝑪 + 𝑿𝑻
For 𝑃
( )
𝑃 = 𝐴
( . )
𝑃 = 100,000.00
.
𝑃 = 𝑃ℎ𝑝 285,497.84
For 𝑃
𝑃 = (1 + 𝑖)
,
𝑃 = (1 + 0.15)
.
𝑃 = 𝑃ℎ𝑝 609,870.13
For 𝑋
𝑋 =( )
, .
𝑋 =( )
.
𝑋 = 𝑃ℎ𝑝 32,834.71
For 𝑋
𝑋 =( )
, .
𝑋 =( )
.
𝑋 = 𝑃ℎ𝑝 42,034.11
Answer:
𝑪𝑪 = 𝑷𝒉𝒑 𝟑, 𝟗𝟕𝟎, 𝟑𝟑𝟔. 𝟕𝟗
PROBLEM #2:
The will of a wealth philanthropist left Php 5,000,000.00 to establish a perpetual charitable
foundation. The foundation trustees decided to spend Php 1,200,000.00 to provide facilities
immediately and to provide Php 100,000.00 of capital replacement at the end of each 5-year period.
If the invested funds earned 12% per annum, what would be the year end amount available in
Given:
𝑖 = 12%
FC = Php 1,200,000.00
𝐶𝐶 = 𝑃ℎ𝑝 5,000,000.00
𝑅𝐶 = 𝑃ℎ𝑝 100,000.00
𝐿 = 5 𝑦𝑒𝑎𝑟𝑠
Solution:
𝑪𝑪 = 𝑭𝑪 + 𝑷 + 𝑿
Get P
𝑃= = eqn.1
.
Get X
𝑋=( )
,
𝑋=( )
.
𝑋 = 𝑃ℎ𝑝 131,174.78
𝐴 = 𝑃ℎ𝑝 440,259.03
Answer:
𝑨 = 𝑷𝒉𝒑 𝟒𝟒𝟎, 𝟐𝟓𝟗. 𝟎𝟑
PROBLEM #3:
SLP manufacturing requires painting 8,000 sq. ft. surface area. Two kinds of paint are
available whose Davis and Boysen. Davis cost Php 1.40 per sq. ft. but needs renewal at the end of
4 years while Boysen cost Php 1.80 sq. ft. If the money is worth 12% effective, how often should
Given:
Surface Area (𝐴 ) = 8,000 𝑠𝑞. 𝑓𝑡.
𝑖 = 12%
For Davis
𝑅𝑎𝑡𝑒 = Php 1.40 per sq ft.
𝐿 = 4 𝑦𝑒𝑎𝑟𝑠
For Boysen
𝑅𝑎𝑡𝑒 = Php 1.80 per sq ft.
Solution:
First, get the Present worth of replacement cost of Davis (𝑋 )
𝑋 =( )
( . )( )
𝑋 = ( )
.
𝑋 = 𝑃ℎ𝑝 19,528.58
Note: 𝑋 =
( )
=𝑋 − 𝑅𝐶
( )
( . )( , )
= 𝑃ℎ𝑝 19,528.58 − 𝑃ℎ𝑝 3,200.00
( . )
𝐿 = 5.58 𝑦𝑒𝑎𝑟𝑠
Answer:
𝑳𝑩𝒐𝒚𝒔𝒆𝒏 = 𝟓. 𝟓𝟖 𝒚𝒆𝒂𝒓𝒔
PROBLEM #4:
A debt of Php 10,000.00 with interest at the rate of 20% compounded semi-annually is to
be amortized by 5 equal payments at the end of each 6 months, first the payment is to be made
after 3 years. Find the semiannual payment and construct an amortization schedule.
Given:
𝑃 = 𝑃ℎ𝑝 10,000.00
𝑖 = 20%
𝑛 = 5 𝑝𝑎𝑦𝑚𝑒𝑛𝑡𝑠
𝑥 = 3 𝑦𝑒𝑎𝑟𝑠 or 12 months
Solution:
𝐴=𝑃 ( )
(1 − 𝑖)
𝐴=𝑃 ( )
(1 − 𝑖)
.
.
𝐴 = 10,000 .
1−
𝐴 = Php 4,248.48
Answer:
𝑨 = Php 4,248.48