Enrolled Loan Tables (CAP).xlsx

Legend:	Static Field
	Calculated Field
	To be Completed by Applicant
Capital Access Program (CAP)
Program Total Funded Amount	$100,000
	Historical Data					Forecasts
CAP - Projections						2022	2023	2024	2025	2026	2027	2028	2029	2030	2031
New Loans						1	1	1	1	1	1	1	1	1	1
New Loan Amounts	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Federal Contributions	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000
Avg % match of borrower + lender contributions	4%	4%	4%	4%	4%	4%	4%	4%	4%	4%	4%	4%	4%	4%	4%
Other Private Funds
Other Public Funds
Total enrolled loans to date	0	0	0	0	0	1	2	3	4	5	6	7	8	9	10
Total Loan Amounts to date	$250,000	$500,000	$750,000	$1,000,000	$1,250,000	$250,000	$500,000	$750,000	$1,000,000	$1,250,000	$1,500,000	$1,750,000	$2,000,000	$2,250,000	$2,500,000
Cumulative Private Funds	$250,000	$500,000	$750,000	$1,000,000	$1,250,000	$250,000	$500,000	$750,000	$1,000,000	$1,250,000	$1,500,000	$1,750,000	$2,000,000	$2,250,000	$2,500,000
Cumulative Federal Contributions	$10,000	$20,000	$30,000	$40,000	$50,000	$10,000	$20,000	$30,000	$40,000	$50,000	$60,000	$70,000	$80,000	$90,000	$100,000