SAMPLE HOURLY EQUIPMENT LEASE /PURCHASE COST
36 months Monthly Payment 3 Shifts (24/7) 728 Hours/Month 3 Shifts 504 Hours/Month 2 Shifts 336 Hours/Month 1 Shift 168 Hours/Month $100,000 $2,760.00 $3.79 $5.47 $8.21 $16.42 $250,000 $6,900.00 $9.47 $13.69 $20.50 $41.07 $500,000 $13,800.00 $18.95 $27.38 $41.07 $82.14 $1,000,000 $27,595.00 $37.90 $54.75 $82.17 $164.25 $2,000,000 $55,200.00 $75.82 $109.52 $164.28 $328.57 $5,000,000 $138,002.00 $189.56 $273.81 $410.72 $821.44
S IF
$100,000 $1,795.00 $2.46 $250,000 $4,489.00 $6.16 $500,000 $8,977.00 $12.33 $17.81 $1,000,000 $17,954.00 $24.66 $35.62 $53.43 $3.56 $5.34 $8.90 $13.36 $27.71 $53.43 $10.68 $27.72 $106.86 IPMENT COST $100,000 $1,391.00 $1.91 $2.75 $4.13 $8.27 $250,000 $3,477.00 $4.77 $6.89 $10.34 $20.69 $500,000 $6,953.00 $9.55 $13.80 $20.69 $41.38 $1,000,000 $13,906.00 $19.10 $27.59 $41.38 $82.77
60 months Monthly Payment 3 Shifts (24/7) 728 Hours/Month 3 Shifts 504 Hours/Month 2 Shifts 336 Hours/Month 1 Shift 168 Hours/Month
$2,000,000 $35,909.00 $49.32 $71.24
$5,000,000 $89,774.00 $123.31 $178.12 $267.18 $534.36
$106.87 $213.74
84 months Monthly Payment 3 Shifts (24/7) 728 Hours/ Month 3 Shifts 504 Hours/Month 2 Shifts 336 Hours/Month 1 Shift 168 Hours/Month
$2,000,000 $27,812.00 $38.20 $55.18 $82.77 $165.54
$5,000,000 $69,531.00 $95.50 $137.95 $206.93 $413.87
ASSUMPTIONS
♦ ♦ ♦ ♦ ♦ 4.22 Weeks per Month 3 Shifts 24/7 = 728 Hours/Month 3 Shifts = 504 Hours/Month 2 Shifts = 336 Hours/Month 1 Shift = 168 Hours/Month ♦ ♦ ♦ ♦ ♦ Last Two Payments in Advance 10% Purchase Option Subject to Changes in Financial Markets Subject to Credit Approval Based on 3/25/08 Like Term Treasury Bills (10yr 3.51)