Scribd Logo
Unggah

Selamat datang di Scribd!

  • Comparison of Buying To Leasing Costs

    Diunggah oleh

    MisterMustard
    38 tayangan1 halaman
    Comparison of purchase costs comparing outright buying on a 40 year term to renting for the same period.

    Judul Asli

    Comparison of Buying to Leasing costs

    Hak Cipta

    © © All Rights Reserved

    Format Tersedia

    XLS, PDF, TXT atau baca online dari Scribd

    Apakah menurut Anda dokumen ini bermanfaat?

    Apakah konten ini tidak pantas?

    Laporkan Dokumen Ini
    Comparison of purchase costs comparing outright buying on a 40 year term to renting for the same period.

    Hak Cipta:

    © All Rights Reserved
    Unduh sebagai XLS, PDF, TXT atau baca online dari Scribd
    Tandai sebagai konten tidak pantas
    38 tayangan1 halaman

    Comparison of Buying To Leasing Costs

    Diunggah oleh

    MisterMustard
    Comparison of purchase costs comparing outright buying on a 40 year term to renting for the same period.

    Hak Cipta:

    © All Rights Reserved
    Unduh sebagai XLS, PDF, TXT atau baca online dari Scribd
    Tandai sebagai konten tidak pantas
    dari 1

    Borrowing from Public Works Loan Board Leasing costs with Cheyne

    Cheyne rent charge % 3.4


    Loan interest rate % 3 Estimated CPI % 2.5
    Start of year Annual End of year Start of year Uplifted Cheyne
    Year Balance £ Interest £ Repayment £ Balance £ Value CPI value £ rent £
    1 50,000,000 1,500,000 2,163,119 49,336,881 50,000,000 0 50,000,000 1,700,000
    2 49,336,881 1,480,106 2,163,119 48,653,869 50,000,000 1,250,000 51,250,000 1,742,500
    3 48,653,869 1,459,616 2,163,119 47,950,366 51,250,000 1,281,250 52,531,250 1,786,063
    4 47,950,366 1,438,511 2,163,119 47,225,758 52,531,250 1,313,281 53,844,531 1,830,714
    5 47,225,758 1,416,773 2,163,119 46,479,412 53,844,531 1,346,113 55,190,645 1,876,482
    6 46,479,412 1,394,382 2,163,119 45,710,675 55,190,645 1,379,766 56,570,411 1,923,394
    7 45,710,675 1,371,320 2,163,119 44,918,877 56,570,411 1,414,260 57,984,671 1,971,479
    8 44,918,877 1,347,566 2,163,119 44,103,324 57,984,671 1,449,617 59,434,288 2,020,766
    9 44,103,324 1,323,100 2,163,119 43,263,305 59,434,288 1,485,857 60,920,145 2,071,285
    10 43,263,305 1,297,899 2,163,119 42,398,085 60,920,145 1,523,004 62,443,148 2,123,067
    11 42,398,085 1,271,943 2,163,119 41,506,909 62,443,148 1,561,079 64,004,227 2,176,144
    12 41,506,909 1,245,207 2,163,119 40,588,997 64,004,227 1,600,106 65,604,333 2,230,547
    13 40,588,997 1,217,670 2,163,119 39,643,548 65,604,333 1,640,108 67,244,441 2,286,311
    14 39,643,548 1,189,306 2,163,119 38,669,736 67,244,441 1,681,111 68,925,552 2,343,469
    15 38,669,736 1,160,092 2,163,119 37,666,709 68,925,552 1,723,139 70,648,691 2,402,055
    16 37,666,709 1,130,001 2,163,119 36,633,591 70,648,691 1,766,217 72,414,908 2,462,107
    17 36,633,591 1,099,008 2,163,119 35,569,480 72,414,908 1,810,373 74,225,281 2,523,660
    18 35,569,480 1,067,084 2,163,119 34,473,445 74,225,281 1,855,632 76,080,913 2,586,751
    19 34,473,445 1,034,203 2,163,119 33,344,530 76,080,913 1,902,023 77,982,936 2,651,420
    20 33,344,530 1,000,336 2,163,119 32,181,747 77,982,936 1,949,573 79,932,509 2,717,705
    21 32,181,747 965,452 2,163,119 30,984,080 79,932,509 1,998,313 81,930,822 2,785,648
    22 30,984,080 929,522 2,163,119 29,750,484 81,930,822 2,048,271 83,979,093 2,855,289
    23 29,750,484 892,515 2,163,119 28,479,879 83,979,093 2,099,477 86,078,570 2,926,671
    24 28,479,879 854,396 2,163,119 27,171,157 86,078,570 2,151,964 88,230,534 2,999,838
    25 27,171,157 815,135 2,163,119 25,823,173 88,230,534 2,205,763 90,436,297 3,074,834
    26 25,823,173 774,695 2,163,119 24,434,749 90,436,297 2,260,907 92,697,205 3,151,705
    27 24,434,749 733,042 2,163,119 23,004,673 92,697,205 2,317,430 95,014,635 3,230,498
    28 23,004,673 690,140 2,163,119 21,531,694 95,014,635 2,375,366 97,390,001 3,311,260
    29 21,531,694 645,951 2,163,119 20,014,526 97,390,001 2,434,750 99,824,751 3,394,042
    30 20,014,526 600,436 2,163,119 18,451,843 99,824,751 2,495,619 102,320,370 3,478,893
    31 18,451,843 553,555 2,163,119 16,842,279 102,320,370 2,558,009 104,878,379 3,565,865
    32 16,842,279 505,268 2,163,119 15,184,429 104,878,379 2,621,959 107,500,338 3,655,012
    33 15,184,429 455,533 2,163,119 13,476,842 107,500,338 2,687,508 110,187,847 3,746,387
    34 13,476,842 404,305 2,163,119 11,718,029 110,187,847 2,754,696 112,942,543 3,840,046
    35 11,718,029 351,541 2,163,119 9,906,451 112,942,543 2,823,564 115,766,107 3,936,048
    36 9,906,451 297,194 2,163,119 8,040,525 115,766,107 2,894,153 118,660,259 4,034,449
    37 8,040,525 241,216 2,163,119 6,118,622 118,660,259 2,966,506 121,626,766 4,135,310
    38 6,118,622 183,559 2,163,119 4,139,062 121,626,766 3,040,669 124,667,435 4,238,693
    39 4,139,062 124,172 2,163,119 2,100,115 124,667,435 3,116,686 127,784,121 4,344,660
    40 2,100,115 63,003 2,163,119 0 127,784,121 3,194,603 130,978,724 4,453,277

    Totals 86,524,756 114,584,341

    Anda mungkin juga menyukai