| PROJECTIONS
|
YEAR 1
|
YEAR 2
|
YEAR 3
|
| A. Number of total active clients
|
____
|
____
|
____
|
| B. Clients per Field Agent
|
____
|
____
|
____
|
| C. Number of Field Agents needed
|
____
|
____
|
____
|
| D. Per Cent of clients borrowing
|
____ |
____
|
____
|
| E. Number of clients borrowing
|
____ |
____
|
____
|
| F. Number of times borrowing
|
____ |
____
|
____
|
| G. Number of loans disbursed
|
____
|
____
|
____
|
| H. Average loan size
|
____ |
____
|
____
|
| I. Amount disbursed
|
____
|
____ |
____
|
| J. Adjustment factor
|
____
|
____ |
____
|
| K. Principal Value to calculate income(flat rate interest)
|
____
|
____
|
____
|
| L. Annual interest rate (flat)
|
____
|
____
|
____
|
| M. Annual interest income
|
____
|
____
|
____
|
| Required capital
|
____
|
____
|
____
|