Danica's Monthly Budget

Income Expenses
Babysitting PHP 1,500.00 Bus' fare
Taking care of the neighbor's dogs PHP 600.00 Groceries
Dry cleaner PHP 2,000.00 Health Insurance
Heat and electricity
Movie
New shoes
Phone bills
Rent

TOTAL ### TOTAL

Savings: PHP 300.00

Expenses
PHP 300.00 Danica's Income
PHP 600.00
PHP 2,500.00
PHP 300.00 Babysitting
PHP 2,000.00
PHP 500.00 PHP 1,500.00 Taking care of the
PHP 150.00 Total Amount neighbor's dogs
PHP 1,000.00
PHP 350.00 PHP 500.00 Dry cleaner
PHP 600.00 PHP 0.00
PHP 1,000.00 Income

###

Danica's Expenses
PHP 1,200.00
PHP 1,000.00
PHP 800.00
Total Amount PHP 600.00
PHP 400.00
PHP 200.00
PHP 0.00

Expenses

Bus' fare Groceries Health Insurance Heat and electricity

Movie New shoes Phone bills Rent
abysitting
aking care of the
eighbor's dogs
ry cleaner

icity
 1. Present Value
Car PHP 700,000.00
Payable 6
Interest rate 6%

PHP 659,264.02

2. Depreciation Cost
Cost 65000 85000 75000
Useful Life 12
Salvage value 3000 10000 5000

Depreciation Cost 1st X-ray Machine 2nd X-ray Machine

1 PHP 14,690.00 PHP 13,855.00
2 PHP 11,370.06 PHP 11,596.64
3 PHP 8,800.43 PHP 9,706.38
4 PHP 6,811.53 PHP 8,124.24
5 PHP 5,272.12 PHP 6,799.99
6 PHP 4,080.62 PHP 5,691.59
7 PHP 3,158.40 PHP 4,763.86
8 PHP 2,444.60 PHP 3,987.35

3. Monthly Payments
Cost PHP 100,000.00
Payment PHP 3,000.00
Rate 5.50%

17.3773391905
4. Book Value
Cost PHP 640,000.00
Salvage Value PHP 50,000.00
Life PHP 10.00
Additonal Expenses: PHP 41,000.00

SLN SYD
Annual Depreciation Book Value
PHP 681,000.00
1 PHP 63,100.00 PHP 617,900.00 PHP 1.00
2 PHP 63,100.00 PHP 554,800.00 PHP 2.00
3 PHP 63,100.00 PHP 491,700.00 PHP 3.00
4 PHP 63,100.00 PHP 428,600.00 PHP 4.00
5 PHP 63,100.00 PHP 365,500.00 PHP 5.00
6 PHP 63,100.00 ### PHP 6.00
 5. Accumulated Depreciation
Cost $ 400,000.00
Salvage Value $ 75,000.00
Useful Life 10
Expenses $ 38,500.00
SLN SYD
Annual Depreciation
1 $36,350.00
2 $36,350.00
3 $36,350.00
4 $36,350.00
5 $36,350.00
6 $36,350.00
7 $36,350.00
8 $36,350.00
9 $36,350.00
10 $36,350.00
Annual Depreciation
1 $66,090.91
2 $59,481.82
3 $52,872.73
4 $46,263.64
5 $39,654.55
6 $33,045.45
7 $26,436.36
8 $19,827.27
9 $13,218.18
10 $6,609.09
 3rd X-ray Machine
PHP 15,150.00
PHP 12,089.70
PHP 9,647.58
PHP 7,698.77
PHP 6,143.62
PHP 4,902.61
PHP 3,912.28
PHP 3,122.00

681000

DB
Annual Depreciation Book Value
PHP 681,000.00
PHP 114,727.27 PHP 566,272.73 PHP 1.00
PHP 103,254.55 PHP 463,018.18 PHP 2.00
PHP 91,781.82 PHP 371,236.36 PHP 3.00
PHP 80,309.09 PHP 290,927.27 PHP 4.00
PHP 68,836.36 PHP 222,090.91 PHP 5.00
PHP 57,363.64 PHP 164,727.27 PHP 6.00
DB DDB factor of 2
Annual Depreciation
1 $71,037.00 1
2 $59,529.01 2
3 $49,885.31 3
4 $41,803.89 4
5 $35,031.66 5
6 $29,356.53 6
7 $24,600.77 7
8 $20,615.45 8
9 $17,275.74 9
10 $14,477.07 10
 DDB factor of 2
Annual Depreciation Book Value Annual Depreciati
PHP 681,000.00
PHP 156,630.00 PHP 524,370.00 PHP 1.00 PHP 136,200.00
PHP 120,605.10 PHP 403,764.90 PHP 2.00 PHP 108,960.00
PHP 92,865.93 PHP 310,898.97 PHP 3.00 PHP 87,168.00
PHP 71,506.76 PHP 239,392.21 PHP 4.00 PHP 69,734.40
PHP 55,060.21 PHP 184,332.00 PHP 5.00 PHP 55,787.52
PHP 42,396.36 ### PHP 6.00 PHP 44,630.02
 DDB factor of 1.5
Annual Depreciation Annual Depreciation
$87,700.00 1 $65,775.00
$70,160.00 2 $55,908.75
$56,128.00 3 $47,522.44
$44,902.40 4 $40,394.07
$35,921.92 5 $34,334.96
$28,737.54 6 $29,184.72
$22,990.03 7 $24,807.01
$16,960.12 8 $21,085.96
$0.00 9 $17,923.06
$0.00 10 $15,234.60
 DDB factor of 1.5
Book Value Annual Depreciation Book Value
PHP 681,000.00 PHP 681,000.00
PHP 544,800.00 PHP 1.00 PHP 102,150.00 PHP 578,850.00
PHP 435,840.00 PHP 2.00 PHP 86,827.50 PHP 492,022.50
PHP 348,672.00 PHP 3.00 PHP 73,803.38 PHP 418,219.13
PHP 278,937.60 PHP 4.00 PHP 62,732.87 PHP 355,486.26
PHP 223,150.08 PHP 5.00 PHP 53,322.94 PHP 302,163.32
PHP 178,520.06 PHP 6.00 PHP 45,324.50 ###