Difference
$736,000.00 - 106,115.00 = $629,885.00
Net Loss
38.5% of $629,885.00 = $242,505.22
Less
Nett income from other sources during the period 10.01.99 to 03.08.00 = 38.5% of $467,089.15 = $179,829.32
$242,505.22 - $179,829.32 = $66,675.90
plus interest from 01.03.99 to date - $22,935.60
(d) Difference between the total of the amounts invoiced by the Applicant $107,980.40) and the total of the sums paid by the Third Respondent (in cash or kind, $70,072.30) - $37,908.10
plus interest from 01.03.99 to 05.08.02 - $13,039.87
(e) Finance costs - additional equipment (hammer) (see Esanda Offer to Hire dated 20.01.00) -
50,000 / 80,776 x 100 = 61.89957 %
18,645 / 0.6189957 / 60 x 7 = $1,346.47
plus interest from 4.8.00 to 5.8.02 - $277.34
(f) Depreciation - additional equipment (see depreciation schedules to financial statements 2000 and 2001) $248,261.91
Ripper: $2,600.00 @ 20% for 15 months
11.03.99 to 03.08.00 - $530.40
Extension: $12,500.00 @ 30% for 12 months
27.07.99 to 03.08.00 - $3,656.25
Digging Bucket: $7,362.00 @ 30% for 9 months
14.10.99 to 03.08.00 - $1,601.24
Hammer: $50,000.00 30% for 6 months
20.01.00 to 03.08.00 - $7,125.00 $12,912.89
plus interest from 04.08.00 to 05.08.02 - $2,659.70