P=r(PV)/1-(1+r)^-n

PV = L+A+B
r = R/12

P=(RR+T)/12(L+A+B)/(1-(1+((RR+T)/12)^-n)

P = Payment
PV= Present Value
RR= Annual rate
r=rate per period
n = Number of Periods

T 2%
R 14%
n 36
L 5,000
A 250
B 250

Monthly Repayments 193.36

Total Repayments (TR) 6,961.09
Total Income (TL) 1,961.09
Funder Income (FI) 1502.37
Broker Income (BI) 458.728