ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
LOAN REVENUE CALCULATORWilian Morejon Perez, 2320 Lark Lane
West Palm Beach, FL 33409		Loan Name and Address
2
3
4
5
Revenue RequiredLO NameCarlos Pombar
6
Borrower NameWilian Morejon Perez
7
Loan Amount$337,750.00
8
Elected Compensation Percentatge2.75%Based upon Application Date in Arive
9
Additional Fixed Elected Compensation$595.00
10
Less Fixed Elected Compensation$0.00
11
Admin Fee (Add for Correspondent Files)0
12
MINIMUM REQUIRED REVENUE$9,883.13
13
Compensation Ceiling.
14
Compensation Floor
15
16
Actual Revenue Collected5,155
17
Loan Amount$337,750.00
18
Loan Yield: Premium or (Discount) from Lock- Percent1.54
* If there is a cost and discount points are needed to get to par, THIS number should be NEGATIVE
19
Yield Revenue$5,155.00Please enter loan yield above in decimal format i.e ( 1.5% = .015)
20
Add:Fees or Points Collected - BOX A Please add ALL BOX A fees here ( Discount Pts, Origination Pts, Admin Fee, etc)
21
Less: Correspondent Charges595
22
Less: Lender Credits0
23
ACTUAL TOTAL ESTIMATED REVENUE$4,560.00
24
Difference:-$5,323.13
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100