Boris Boyka wrote:@nakujua B will have to contribute 22k for 14 months = 308k. He now qualifies for that 900k and invests it for 46 months(3.83 yrs). A invests all the 900k for 60 months (5yrs). Both at 20% profit p.a cmpnd.**When B qualifies for the loan ;Here A will be commiting 22,855/- on loan only while B Commits 23700 on loan and 2k on shares total 25700 mothly. If we ensure all put the 25700 into use for our study,then A will have a surplus of 2845/- for the remaining 46 months to invest and we assume it earns 8% p.a
Calculations:
Loans payments:
A. 22,855 x 60 months = 1,371,300.
B. 23,700 x 48 months = 1,137,600.
Interest paid
A. (1371-900)k = 471k
B. (1137-900)k = 237k
ROI on loan invested.
A 900k x (1.2)^5 =2240k
B 900k x (1.2)^3.83 = 1810k.
Surplus/Money at Sacco without dvdnds.
A.( 2845 x 46 ) = 130k
B. 308+(2 x 46) = 400k
The above with 8% dvdnd p.a compounded
A. = 158k
B. = 570k
Net gains by both = Earnings - expenses (intrest on loan):
A ( 2240+158) - 471 = 1927k
B ( 1810+570) - 237 = 2143k.
Make your own inferences.
you are complicating the calculation when you bring in investments. Lets focus on the cost of getting and paying the loan for now, since investments bring in more parameters.
Loan amount 900k
A gets in 0 months (60 months repayment)
B gets in 13 months (47 months repayment)
___________________A: __________ B:
monthly payment __ 22,854 ______ 24,175
total payment ____ 1,371,245 ___ 1,131,379
total interest ___ 471,245 _____ 231,379
At this point we consider the direct benefits at the end of 5 years;
____________ A: _____________ B:
Surplus ____ 62,087 (diff) __ 300,000 (shares)
Interest ___ -471,245 ________ -231,379
Time _______ 13 months ______ 0 months
A = -409167 + (cost of 13 months)
B = -231,379 + (cost of disposing of 300k shares)

and that is my hesabu jua kali style