PLAN Up-Front 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

THIRD 299.99 2224.99 2229.99 2234.99 2239.99 2244.99 2249.99 2254.99 2259.99 2264.99 2269.99 2274.99 2279.99 2284.99 2289.99 2294.99 2299.99 2304.99 2309.99 2314.99 2319.99 2324.99 2329.99 2334.99 2339.99

SECOND 549.99 2220.41 2220.82 2221.24 2221.66 2222.07 2222.49 2222.91 2223.32 2223.74 2224.16 2224.57 2224.99 2225.41 2225.82 2226.24 2226.66 2227.07 2227.49 2227.91 2228.32 2228.74 2229.16 2229.57 2229.99

FIRST 619.99 2218.32 2216.66 2214.99 2213.32 2211.66 2209.99 2208.32 2206.66 2204.99 2203.32 2201.66 2199.99 2198.32 2196.66 2194.99 2193.32 2191.66 2189.99 2188.32 2186.66 2184.99 2183.32 2181.66 2179.99

OUTRIGHT 899.99

Pre Post

$85.00 $55.00

$70.00 $55.00

$65.00 $55.00

PRICE *R-Value

THIRD 299.99 525

SECOND 549.99 306.3

FIRST 619.99 245

OUTRIGHT 899.99 0 2219.99

1079.99

Samsung S7

1066.24

1059.99

899.99

UNDER 2 YEAR TIME FRAME ARE THE CALCULATIONS DONE

TOTAL

2234.99

2221.24

2214.99

3

3

3

0

xMONTHS Virgin Mobile

Platinum

Gold

Silver

Outright

0

0

0

Contract Plan

85

70

65

0

21

24

Post-Contract Plan

55

55

55

55

Phone/PriceCarrier/Plan

xMONTHS

21

21

In Store Credit

0

2050.00

2100.00

2150.00

2200.00

2250.00

2300.00

2350.00

2400.00

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

TOTA

L P

AY

AB

LE

MONTH

JUMP OUT OF TERM