SAMPLE 2 NO TCP DISCOUNT WITH

SAMPLE 1 WITH DISCOUNT SEE FORMULA DISCOUNT ON DP

TCP VAT INCLUDED TCP
DISCOUNT 100,000.00 #DIV/0! DISCOUNT 0.00
NET TCP -100,000.00 NET TCP 0.00

1ST DP 10.00% 1ST DP 0.00

RF 20,000.00 RF
NET 1ST DP -20,000.00 DISCOUNT
MONTHLY -833.33 24.00 NET 1ST DP 0.00
MONTHLY 0.00

2ND DP 10.00% 2ND DP 0.00

DISCOUNT 50,000.00
NET 2ND DP -50,000.00

AMORT -80,000.00 80.00% AMORT 0.00

MISC FEE 0.00 6.11% MISC FEE 0.00

NO TCP DISCOUNT WITH
SCOUNT ON DP
VAT INCLUDED

10.00%

#DIV/0!

24.00

10.00%
#DIV/0!

80.00%

6.11%