works title
Coachmen Leprechaun210RS
          100,924.00
    Optional extended warranty 3,100.00
        Sub-total 104,024.00
    HST 13,523.12
 
    Total Sale 117,547.12
    Deposit 10% -11,754.71
    Less ITC (apply to loan) -13,523.12
 
    Net to Finance 92,269.29
 
    Finance Rate O.A.C 5.99%
    Monthly Payment 660.51
 
Revenue   Days Rate Gross 60%
 
  Off 15 100 1,500 900
  Low 25 127 3,175 1,905
  Mid 30 160 4,800 2,880
  High 40 210 8,400 5,040
 
  Total 110     10,725.00
 
(Note: revenue tax free as taxable income is reduced by expenses & depreciation)
 
Revenue Projections %      
 
  June 15     1,608.75
  July 30     3,217.50
  Aug 40     4,290.00
  Sept 10     1,072.50
  Oct 5     536.25
 
    100     10,725.00
 
Expenses   Commercial Insurance Policy 3,086.00
    Oil Changes and non-warranty maintenance 650.00
    Payments 12 634.96 7,926.12
 
    Total Cash Outlay 11,662.12
    Excess cash to apply to loan -937.10

Notes:
"Amounts displayed are estimates only based on past performance. Your results may vary."
Owner inspection periods may detrimentally affect unit availability and performance
Early application of HST (ITC refund) apply against loan or off season finance payments
Motorhome Finance Rates are subject to change and determined by credit application.

Coachmen Mirada35LS
          147,208.00
    Optional extended warranty 3,500.00
    HST 19,529.04
 
    Total Sale 170,300.04
    Deposit 10% -17,030.00
    Less ITC (apply to loan) -19,592.04
 
    Net to Finance 133,678.00
 
    Finance Rate O.A.C 5.99%
    Monthly Payment 956.94
 
Revenue   Days Rate Gross 60%
 
  Off 10 167 1,670 1,002
  Low 20 207 4,140 2,484
  Mid 25 240 6,000 3,600
  High 45 331 14,895 8,937
 
  Total 100     16,023.00
 
Revenue Projections %      
 
  June 15     2,403.45
  July 30     4,806.90
  Aug 40     6,409.20
  Sept 10     1,602.30
  Oct 5     801.15
 
    100     16,023.00
 
Expenses   Commercial Insurance Policy 3,086.00
    Oil Changes and non-warranty maintenance 1000.00
    Payments 12 956.94 11,483.28
 
    Total Cash Outlay 15,569.28
    Excess cash to apply to loan 453.70

Notes:
"Amounts displayed are estimates only based on past performance. Your results may vary."
Owner inspection periods may detrimentally affect unit availability and performance
Early application of HST (ITC refund) apply against loan or off season finance payments
Finance Rates are subject to change and determined by credit application.