| Sample Computation |
|
| |
|
|
|
|
| TCP |
|
7,389,776.51 |
|
|
| |
|
|
|
|
30%
+ misc fee
|
|
2,216,932.95
30,000.00
|
|
|
less reservation
|
|
25,000.00 |
|
|
| NET DP |
|
2,196,932.95 |
|
|
| payable
in 48 |
|
|
|
|
| months @
0% |
|
45,769.43 |
|
|
| interest |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| 70% |
|
5,172,843.56 |
|
|
| |
|
|
|
|
| Inhouse |
|
|
|
Bank |
| 2 years @ 12% |
243,503.70 |
|
5 years @ 9.75% |
110,513.11 |
| 5 years @ 16% |
125,793.52 |
|
10 years @12% |
74,215.25
|
| 10 years @ 18% |
93,206.99 |
|
15 years @ 12% |
62,082.81
|
|
|