SLIDE 45 Payment Coverage By Fees Collected
Interest Install Monthly Take Rate Rate Years Fee transport fee 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.01781 10 100 10 $937,542 $1,875,085 $2,812,627 $3,750,170 $4,687,712 $5,625,255 $6,562,797 $7,500,340 0.01781 10 100 12.5 $1,153,898 $2,307,797 $3,461,695 $4,615,594 $5,769,492 $6,923,391 $8,077,289 $9,231,187 0.01781 10 100 15 $1,370,254 $2,740,509 $4,110,763 $5,481,018 $6,851,272 $8,221,526 $9,591,781 $10,962,035 0.02568 20 100 10 $1,536,751 $3,073,503 $4,610,254 $6,147,005 $7,683,757 $9,220,508 $10,757,259 $12,294,011 0.02568 20 100 12.5 $1,905,572 $3,811,143 $5,716,715 $7,622,287 $9,527,858 $11,433,430 $13,339,001 $15,244,573 0.02568 20 100 15 $2,274,392 $4,548,784 $6,823,176 $9,097,568 $11,371,960 $13,646,352 $15,920,744 $18,195,136 0.0301 30 100 10 $1,916,203 $3,832,406 $5,748,609 $7,664,812 $9,581,015 $11,497,217 $13,413,420 $15,329,623 0.0301 30 100 12.5 $2,382,306 $4,764,613 $7,146,919 $9,529,225 $11,911,532 $14,293,838 $16,676,144 $19,058,450 0.0301 30 100 15 $2,848,410 $5,696,819 $8,545,229 $11,393,639 $14,242,049 $17,090,458 $19,938,868 $22,787,278 0.01781 10 250 10 $1,045,720 $2,091,441 $3,137,161 $4,182,882 $5,228,602 $6,274,323 $7,320,043 $8,365,764 0.01781 10 250 12.5 $1,262,076 $2,524,153 $3,786,229 $5,048,306 $6,310,382 $7,572,458 $8,834,535 $10,096,611 0.01781 10 250 15 $1,478,432 $2,956,865 $4,435,297 $5,913,729 $7,392,162 $8,870,594 $10,349,026 $11,827,459 0.02568 20 250 10 $1,628,956 $3,257,913 $4,886,869 $6,515,826 $8,144,782 $9,773,738 $11,402,695 $13,031,651 0.02568 20 250 12.5 $1,997,777 $3,995,553 $5,993,330 $7,991,107 $9,988,884 $11,986,660 $13,984,437 $15,982,214 0.02568 20 250 15 $2,366,597 $4,733,194 $7,099,791 $9,466,388 $11,832,985 $14,199,582 $16,566,179 $18,932,776 0.0301 30 250 10 $1,993,887 $3,987,774 $5,981,660 $7,975,547 $9,969,434 $11,963,321 $13,957,208 $15,951,094 0.0301 30 250 12.5 $2,459,990 $4,919,980 $7,379,971 $9,839,961 $12,299,951 $14,759,941 $17,219,931 $19,679,922 0.0301 30 250 15 $2,926,094 $5,852,187 $8,778,281 $11,704,374 $14,630,468 $17,556,562 $20,482,655 $23,408,749 0.01781 10 500 10 $1,226,017 $2,452,034 $3,678,051 $4,904,068 $6,130,085 $7,356,102 $8,582,120 $9,808,137 0.01781 10 500 12.5 $1,442,373 $2,884,746 $4,327,119 $5,769,492 $7,211,865 $8,654,238 $10,096,611 $11,538,984 0.01781 10 500 15 $1,658,729 $3,317,458 $4,976,187 $6,634,916 $8,293,645 $9,952,374 $11,611,103 $13,269,832 0.02568 20 500 10 $1,782,632 $3,565,263 $5,347,895 $7,130,526 $8,913,158 $10,695,789 $12,478,421 $14,261,052 0.02568 20 500 12.5 $2,151,452 $4,302,904 $6,454,356 $8,605,807 $10,757,259 $12,908,711 $15,060,163 $17,211,615 0.02568 20 500 15 $2,520,272 $5,040,544 $7,560,817 $10,081,089 $12,601,361 $15,121,633 $17,641,905 $20,162,177 0.0301 30 500 10 $2,123,360 $4,246,720 $6,370,080 $8,493,440 $10,616,800 $12,740,160 $14,863,520 $16,986,880 0.0301 30 500 12.5 $2,589,463 $5,178,927 $7,768,390 $10,357,854 $12,947,317 $15,536,780 $18,126,244 $20,715,707 0.0301 30 500 15 $3,055,567 $6,111,134 $9,166,700 $12,222,267 $15,277,834 $18,333,401 $21,388,968 $24,444,534
45-J