Stability-analysis

  • July 2020
  • PDF

This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA


Overview

Download & View Stability-analysis as PDF for free.

More details

  • Words: 199
  • Pages: 5
No.

Variables 1 2 3 4 5

k1 k2 k3

Item Enter the % of loan collected each month Enter the % of fund provided as new loan in a month Enter the monthly G&A as a percentage of loan portfolio Enter the outstanding loan: Enter the available fund:

Enter Data 12.00% 0.00% 0.00000100% $28,000,000,000 $2,000,000

Month

Description

Amount

1

Available Fund Outstanding loan

$3,361,999,720 $24,640,000,000

2

Available Fund Outstanding loan

$6,318,799,474 $21,683,200,000

3

Available Fund Outstanding loan

$8,920,783,257 $19,081,216,000

4

Available Fund Outstanding loan

$11,210,528,986 $16,791,470,080

5

Available Fund Outstanding loan

$13,225,505,228 $14,776,493,670

6

Available Fund Outstanding loan

$14,998,684,320 $13,003,314,430

7

Available Fund Outstanding loan

$16,559,081,922 $11,442,916,698

8

Available Fund Outstanding loan

$17,932,231,811 $10,069,766,695

9

Available Fund Outstanding loan

$19,140,603,714 $8,861,394,691

10

Available Fund Outstanding loan

$20,203,970,988 $7,798,027,328

11

Available Fund Outstanding loan

$21,139,734,190 $6,862,264,049

12

Available Fund Outstanding loan

$21,963,205,807 $6,038,792,363

13

Available Fund Outstanding loan

$22,687,860,830 $5,314,137,279

14

Available Fund Outstanding loan

$23,325,557,250 $4,676,440,806

15

Available Fund Outstanding loan

$23,886,730,100 $4,115,267,909

16

Available Fund Outstanding loan

$24,380,562,208 $3,621,435,760

17

Available Fund

$24,815,134,463

Outstanding loan

$3,186,863,469

18

Available Fund Outstanding loan

$25,197,558,048 $2,804,439,853

19

Available Fund Outstanding loan

$25,534,090,802 $2,467,907,070

20

Available Fund Outstanding loan

$25,830,239,626 $2,171,758,222