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
|
____
|
____
|
____
|