S4

IPHONE 5 16G
IPHONE 5 32G
IPAD MINI 16g
IPAD MINI 32G
IPAD MINI 64 G
IPAD MINI 16g 4G
IPAD MINI 32G 4G
IPAD MINI 64G 4G
IPAD 4 16G
IPAD 4 32G
IPAD 4 64G
IPAD 4 16G 4G
IPAD 4 32G 4G
IPAD 4 64G 4G
S3
NOTE 2

COST
PRICE
MARGIN
PRICE IF CASH
PRICE IF 3 MONTHS
PRICE IF 6 MONTHS
25,400.00 30,990.00
5,590.00
26,900.00
28,110.50
29,321.00
28,490.00 35,400.00
6,910.00
29,990.00
31,339.55
32,689.10
31,890.00 40,800.00
8,910.00
33,390.00
34,892.55
36,395.10
13,590.00 15,990.00
2,400.00
14,990.00
15,664.55
16,339.10
18,590.00 20,990.00
2,400.00
19,990.00
20,889.55
21,789.10
23,090.00 25,990.00
2,900.00
24,990.00
26,114.55
27,239.10
19,990.00 21,990.00
2,000.00
20,990.00
21,934.55
22,879.10
23,600.00 26,990.00
3,390.00
25,990.00
27,159.55
28,329.10
29,990.00 31,990.00
2,000.00
30,990.00
32,384.55
33,779.10
20,190.00 23,990.00
3,800.00
22,590.00
23,606.55
24,623.10
23,690.00 28,990.00
5,300.00
27,990.00
29,249.55
30,509.10
27,290.00 33,990.00
6,700.00
32,990.00
34,474.55
35,959.10
25,690.00 29,990.00
4,300.00
28,990.00
30,294.55
31,599.10
28,990.00 34,990.00
6,000.00
33,990.00
35,519.55
37,049.10
33,390.00 39,990.00
6,600.00
36,990.00
38,654.55
40,319.10
17,600.00 20,990.00
3,390.00
19,500.00
20,377.50
21,255.00
20,900.00 24,900.00
4,000.00
22,500.00
23,512.50
24,525.00

400,000.00
(50,000.00) pay to June
350,000.00
(40,000.00)
6,000.00 Loan
(20,000.00)
2,500.00 Bugas
290,000.00
9.67

(54,000.00)
72,000.00
30,000.00
48,000.00

PRICE IF 12 MONTHS
31,959.89
35,631.12
39,670.66
17,809.62
23,750.12
29,690.62
24,938.22
30,878.72
36,819.22
26,839.18
33,254.92
39,195.42
34,443.02
40,383.52
43,947.82
23,167.95
26,732.25

1,018.00

MARGIN IF CASH Margin if 3 months MARGIN IF 6 MONTHS

MARGIN IF 12 MONTHS
1,500.00
2,710.50
3,921.00
6,559.89
1,500.00
2,849.55
4,199.10
7,141.12
1,500.00
3,002.55
4,505.10
7,780.66
1,400.00
2,074.55
2,749.10
4,219.62
1,400.00
2,299.55
3,199.10
5,160.12
1,900.00
3,024.55
4,149.10
6,600.62
1,000.00
1,944.55
2,889.10
4,948.22
2,390.00
3,559.55
4,729.10
7,278.72
1,000.00
2,394.55
3,789.10
6,829.22
2,400.00
3,416.55
4,433.10
6,649.18
4,300.00
5,559.55
6,819.10
9,564.92
5,700.00
7,184.55
8,669.10
11,905.42
3,300.00
4,604.55
5,909.10
8,753.02
5,000.00
6,529.55
8,059.10
11,393.52
3,600.00
5,264.55
6,929.10
10,557.82
1,900.00
2,777.50
3,655.00
5,567.95
1,600.00
2,612.50
3,625.00
5,832.25

Cost IF CASH
-

Cost IF 3 months Cost IF 6 MONTHS

Cost IF 12 MONTHS
1,143.00
2,286.00
4,572.00
1,282.05
2,564.10
5,128.20
1,435.05
2,870.10
5,740.20
611.55
1,223.10
2,446.20
836.55
1,673.10
3,346.20
1,039.05
2,078.10
4,156.20
899.55
1,799.10
3,598.20
1,062.00
2,124.00
4,248.00
1,349.55
2,699.10
5,398.20
908.55
1,817.10
3,634.20
1,066.05
2,132.10
4,264.20
1,228.05
2,456.10
4,912.20
1,156.05
2,312.10
4,624.20
1,304.55
2,609.10
5,218.20
1,502.55
3,005.10
6,010.20
792.00
1,584.00
3,168.00
940.50
1,881.00
3,762.00

Income IF CASH
1,500.00
1,500.00
1,500.00
1,400.00
1,400.00
1,900.00
1,000.00
2,390.00
1,000.00
2,400.00
4,300.00
5,700.00
3,300.00
5,000.00
3,600.00
1,900.00
1,600.00

Income IF 3 months Income IF 6 MONTHS

Income IF 12 MONTHS
1,567.50
1,635.00
1,987.89
1,567.50
1,635.00
2,012.92
1,567.50
1,635.00
2,040.46
1,463.00
1,526.00
1,773.42
1,463.00
1,526.00
1,813.92
1,985.50
2,071.00
2,444.42
1,045.00
1,090.00
1,350.02
2,497.55
2,605.10
3,030.72
1,045.00
1,090.00
1,431.02
2,508.00
2,616.00
3,014.98
4,493.50
4,687.00
5,300.72
5,956.50
6,213.00
6,993.22
3,448.50
3,597.00
4,128.82
5,225.00
5,450.00
6,175.32
3,762.00
3,924.00
4,547.62
1,985.50
2,071.00
2,399.95
1,672.00
1,744.00
2,070.25

Amortization if 3 months
9,370.17
10,446.52
11,630.85
5,221.52
6,963.18
8,704.85
7,311.52
9,053.18
10,794.85
7,868.85
9,749.85
11,491.52
10,098.18
11,839.85
12,884.85
6,792.50
7,837.50

Amortization if 6 months
Amortization if 12 months
4,886.83
2,663.32
5,448.18
2,969.26
6,065.85
3,305.89
2,723.18
1,484.13
3,631.52
1,979.18
4,539.85
2,474.22
3,813.18
2,078.18
4,721.52
2,573.23
5,629.85
3,068.27
4,103.85
2,236.60
5,084.85
2,771.24
5,993.18
3,266.28
5,266.52
2,870.25
6,174.85
3,365.29
6,719.85
3,662.32
3,542.50
1,930.66
4,087.50
2,227.69