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