Cagape, Reymark BSCE2C_C3

Enriquez, Charles Andre

Ganzan, Irish
Josol, Aprelle
Sajulan, Clint (gwapo)
ENGINEERING ECONOMY
Group 6: 2-Storey Building for Satellite Campus
₱ 3,292,321.48

( 1+i )n−1
P= A
[ n
( 1+ i ) i ]
(1+i )−m

( 1+ i )n i
A=P
[ n
( 1+i ) −1 ]
(1+i )m

( 1+ i )n i
A=P
[ n
( 1+i ) −1 ]
(1+i )m

( 1+0.05 )10 ( 0.05 )

A=₱ 3,292,321.48
[ 10
( 1+ 0.05 ) −1 ]
(1+ 0.05 )10

A=₱ 694,512.93
Amortization Schedule
Principal
Outstanding Principal
Interest due repaid
Payment
Period at end of at end of
at the beginning of (PHP)
period (PHP) period
period (PHP)
(PHP)
1 3,292,321.46 164,616.07    
2 3,456,937.53 172,846.88    
3 3,629,784.41 181,489.22    
4 3,811,273.63 190,563.68    
5 4,001,837.31 200,091.87    
6 4,201,929.18 210,096.46    
7 4,412,025.64 220,601.28    
8 4,632,626.92 231,631.35    
9 4,864,258.26 243,212.91    
10 5,107,471.18 255,373.56    
11 5,362,844.74 268,142.24 694,512.93 426,370.69
12 4,936,474.04 246,823.70 694,512.93 447,689.23
13 4,488,784.81 224,439.24 694,512.93 470,073.69
14 4,018,711.13 200,935.56 694,512.93 493,577.37
15 3,525,133.75 176,256.69 694,512.93 518,256.24
16 3,006,877.51 150,343.88 694,512.93 544,169.05
17 2,462,708.45 123,135.42 694,512.93 571,377.51
 18 1,891,330.95 94,566.55 694,512.93 599,946.38
19 1,291,384.56 64,569.23 694,512.93 629,943.70
20 661,440.86 33,072.04 694,512.93 661,440.89

3,652,807.8
TOTALS   6,945,129.30 5,362,844.76
2