Loading...
Loading...
Model capital progression through cycles using the formula Cₙ = C₀ × Rⁿ⁻¹. See how funds persist across multiple government transitions.
Cₙ = C₀ × Rⁿ⁻¹Purple markers indicate government transitions. RDF capital persists regardless.
Total impact generated across all cycles (SVM = 5.6×)
Over 30 years, 7 government transitions occur. Traditional ODA would need to survive each renewal. RDF capital continues operating automatically, generating $555M in cumulative impact from an initial $100M investment (5.6× multiplier).
| Cycle | Year | Capital | % Remaining | Gov Change |
|---|---|---|---|---|
| 0 | 0 | $100.0M | 100% | |
| 1 | 3 | $85.0M | 85% | |
| 2 | 6 | $72.3M | 72% | |
| 3 | 9 | $61.4M | 61% | |
| 4 | 12 | $52.2M | 52% | |
| 5 | 15 | $44.4M | 44% | |
| 6 | 18 | $37.7M | 38% | |
| 7 | 21 | $32.1M | 32% | |
| 8 | 24 | $27.3M | 27% | |
| 9 | 27 | $23.2M | 23% | |
| 10 | 30 | $19.7M | 20% |