SAMPLE COMPUTATION FOR DELANNA
TCP = 13,693,851
1) CASH PAYMENT TERM
SPOT 90% AT 10% DISCOUNT = 12,324,465.90 - 10% = 11,092,019.31
10% BALANCE = 1,369,385.10
2) STRETCH CASH
36 MONTHS TO PAY AT 0% INTEREST
380,384.75 / MONTH
3) IN-HOUSE FINANCING
20% DP - SPOT AT 6% DISCOUNT = 2,738,770.20 - 164,326.21 = 2,574,443.99
20% DP- PAYABLE IN 24MONTHS 0% INTEREST - 114,115.43 / MONTH
80% BALANCE - 5 YEARS AT 15% INTEREST
80% BALANCE - 10 YEARS AT 19% INTEREST |
