ACAG - Loan Projection

download

Project Information

ID1
Project NameACAG
Start Date19-09-2025
End Date19-12-2038
Revolve Till19-12-2025
Old Amount To Be Disbursed145,000,000,000
Old OLP Amount Recovered5,600,000,000
Old OLP Remaining Recovery1,529,994,400,000,000

Branch Targets

No Branch Targets Found

Loan Summary

Number Of Loans / Month85000
Loan Size1500000.00
Disbursement / Month127500000000.00
Kick Off Duration12
Average Months105
Recovery / Month1214285714.29
Funds In Bank1530000000000.00

Monthly Projection

Month Date Disbursement Recovery Bank Funds OLP Service Charges
0 September 2025 0.ToString("N0") 0.ToString("N0") 1530000000000.00.ToString("N0") 0.ToString("N0") 0.ToString("N0")
1 October 2025 127500000000.00.ToString("N0") 1214285714.2857142857142857143.ToString("N0") 1403714285714.2857142857142857.ToString("N0") 126285714285.71428571428571429.ToString("N0") 947142857.1428571428571428572.ToString("N0")
2 November 2025 127500000000.00.ToString("N0") 2428571428.5714285714285714286.ToString("N0") 1278642857142.8571428571428571.ToString("N0") 251357142857.14285714285714286.ToString("N0") 1885178571.4285714285714285714.ToString("N0")
3 December 2025 127500000000.00.ToString("N0") 3642857142.8571428571428571429.ToString("N0") 1154785714285.7142857142857142.ToString("N0") 375214285714.28571428571428572.ToString("N0") 2814107142.8571428571428571429.ToString("N0")
4 January 2026 127500000000.00.ToString("N0") 4857142857.1428571428571428572.ToString("N0") 1032142857142.8571428571428571.ToString("N0") 497857142857.14285714285714286.ToString("N0") 3733928571.4285714285714285714.ToString("N0")
5 February 2026 127500000000.00.ToString("N0") 6071428571.4285714285714285715.ToString("N0") 910714285714.2857142857142857.ToString("N0") 619285714285.71428571428571429.ToString("N0") 4644642857.1428571428571428572.ToString("N0")
6 March 2026 127500000000.00.ToString("N0") 7285714285.7142857142857142858.ToString("N0") 790499999999.99999999999999999.ToString("N0") 739500000000.00000000000000000.ToString("N0") 5546250000.000000000000000000.ToString("N0")
7 April 2026 127500000000.00.ToString("N0") 8500000000.000000000000000000.ToString("N0") 671499999999.99999999999999999.ToString("N0") 858500000000.0000000000000000.ToString("N0") 6438750000.000000000000000000.ToString("N0")
8 May 2026 127500000000.00.ToString("N0") 9714285714.285714285714285714.ToString("N0") 553714285714.28571428571428570.ToString("N0") 976285714285.7142857142857143.ToString("N0") 7322142857.1428571428571428575.ToString("N0")
9 June 2026 127500000000.00.ToString("N0") 10928571428.571428571428571428.ToString("N0") 437142857142.85714285714285713.ToString("N0") 1092857142857.1428571428571429.ToString("N0") 8196428571.428571428571428572.ToString("N0")
10 July 2026 127500000000.00.ToString("N0") 12142857142.857142857142857142.ToString("N0") 321785714285.71428571428571427.ToString("N0") 1208214285714.2857142857142858.ToString("N0") 9061607142.857142857142857143.ToString("N0")
11 August 2026 127500000000.00.ToString("N0") 13357142857.142857142857142856.ToString("N0") 207642857142.85714285714285713.ToString("N0") 1322357142857.1428571428571429.ToString("N0") 9917678571.428571428571428572.ToString("N0")
12 September 2026 127500000000.00.ToString("N0") 14571428571.428571428571428570.ToString("N0") 94714285714.28571428571428570.ToString("N0") 1435285714285.7142857142857143.ToString("N0") 10764642857.142857142857142858.ToString("N0")
13 October 2026 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 109285714285.71428571428571427.ToString("N0") 1420714285714.2857142857142857.ToString("N0") 10655357142.857142857142857142.ToString("N0")
14 November 2026 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 123857142857.14285714285714284.ToString("N0") 1406142857142.8571428571428571.ToString("N0") 10546071428.571428571428571428.ToString("N0")
15 December 2026 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 138428571428.57142857142857141.ToString("N0") 1391571428571.4285714285714285.ToString("N0") 10436785714.285714285714285713.ToString("N0")
16 January 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 152999999999.99999999999999998.ToString("N0") 1376999999999.9999999999999999.ToString("N0") 10327499999.999999999999999999.ToString("N0")
17 February 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 167571428571.42857142857142855.ToString("N0") 1362428571428.5714285714285713.ToString("N0") 10218214285.714285714285714285.ToString("N0")
18 March 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 182142857142.85714285714285712.ToString("N0") 1347857142857.1428571428571427.ToString("N0") 10108928571.42857142857142857.ToString("N0")
19 April 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 196714285714.28571428571428569.ToString("N0") 1333285714285.7142857142857141.ToString("N0") 9999642857.142857142857142856.ToString("N0")
20 May 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 211285714285.71428571428571426.ToString("N0") 1318714285714.2857142857142855.ToString("N0") 9890357142.857142857142857142.ToString("N0")
21 June 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 225857142857.14285714285714283.ToString("N0") 1304142857142.8571428571428569.ToString("N0") 9781071428.571428571428571427.ToString("N0")
22 July 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 240428571428.57142857142857140.ToString("N0") 1289571428571.4285714285714283.ToString("N0") 9671785714.285714285714285712.ToString("N0")
23 August 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 254999999999.99999999999999997.ToString("N0") 1274999999999.9999999999999997.ToString("N0") 9562499999.999999999999999998.ToString("N0")
24 September 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 269571428571.42857142857142854.ToString("N0") 1260428571428.5714285714285711.ToString("N0") 9453214285.714285714285714283.ToString("N0")
25 October 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 284142857142.85714285714285711.ToString("N0") 1245857142857.1428571428571425.ToString("N0") 9343928571.428571428571428568.ToString("N0")
26 November 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 298714285714.28571428571428568.ToString("N0") 1231285714285.7142857142857139.ToString("N0") 9234642857.142857142857142854.ToString("N0")
27 December 2027 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 313285714285.71428571428571425.ToString("N0") 1216714285714.2857142857142853.ToString("N0") 9125357142.85714285714285714.ToString("N0")
28 January 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 327857142857.14285714285714282.ToString("N0") 1202142857142.8571428571428567.ToString("N0") 9016071428.571428571428571425.ToString("N0")
29 February 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 342428571428.57142857142857139.ToString("N0") 1187571428571.4285714285714281.ToString("N0") 8906785714.285714285714285711.ToString("N0")
30 March 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 356999999999.99999999999999996.ToString("N0") 1172999999999.9999999999999995.ToString("N0") 8797499999.999999999999999997.ToString("N0")
31 April 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 371571428571.42857142857142853.ToString("N0") 1158428571428.5714285714285709.ToString("N0") 8688214285.714285714285714282.ToString("N0")
32 May 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 386142857142.85714285714285710.ToString("N0") 1143857142857.1428571428571423.ToString("N0") 8578928571.428571428571428568.ToString("N0")
33 June 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 400714285714.28571428571428567.ToString("N0") 1129285714285.7142857142857137.ToString("N0") 8469642857.142857142857142852.ToString("N0")
34 July 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 415285714285.71428571428571424.ToString("N0") 1114714285714.2857142857142851.ToString("N0") 8360357142.857142857142857138.ToString("N0")
35 August 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 429857142857.14285714285714281.ToString("N0") 1100142857142.8571428571428565.ToString("N0") 8251071428.571428571428571423.ToString("N0")
36 September 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 444428571428.57142857142857138.ToString("N0") 1085571428571.4285714285714279.ToString("N0") 8141785714.285714285714285709.ToString("N0")
37 October 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 458999999999.99999999999999995.ToString("N0") 1070999999999.9999999999999993.ToString("N0") 8032499999.999999999999999995.ToString("N0")
38 November 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 473571428571.42857142857142852.ToString("N0") 1056428571428.5714285714285707.ToString("N0") 7923214285.71428571428571428.ToString("N0")
39 December 2028 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 488142857142.85714285714285709.ToString("N0") 1041857142857.1428571428571421.ToString("N0") 7813928571.4285714285714285658.ToString("N0")
40 January 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 502714285714.28571428571428566.ToString("N0") 1027285714285.7142857142857135.ToString("N0") 7704642857.1428571428571428517.ToString("N0")
41 February 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 517285714285.71428571428571423.ToString("N0") 1012714285714.2857142857142849.ToString("N0") 7595357142.8571428571428571367.ToString("N0")
42 March 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 531857142857.14285714285714280.ToString("N0") 998142857142.8571428571428563.ToString("N0") 7486071428.5714285714285714225.ToString("N0")
43 April 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 546428571428.57142857142857137.ToString("N0") 983571428571.4285714285714277.ToString("N0") 7376785714.2857142857142857075.ToString("N0")
44 May 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 560999999999.99999999999999994.ToString("N0") 968999999999.9999999999999991.ToString("N0") 7267499999.9999999999999999933.ToString("N0")
45 June 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 575571428571.42857142857142851.ToString("N0") 954428571428.5714285714285705.ToString("N0") 7158214285.7142857142857142783.ToString("N0")
46 July 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 590142857142.85714285714285708.ToString("N0") 939857142857.1428571428571419.ToString("N0") 7048928571.4285714285714285642.ToString("N0")
47 August 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 604714285714.28571428571428565.ToString("N0") 925285714285.7142857142857133.ToString("N0") 6939642857.14285714285714285.ToString("N0")
48 September 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 619285714285.71428571428571422.ToString("N0") 910714285714.2857142857142847.ToString("N0") 6830357142.857142857142857135.ToString("N0")
49 October 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 633857142857.14285714285714279.ToString("N0") 896142857142.8571428571428561.ToString("N0") 6721071428.5714285714285714208.ToString("N0")
50 November 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 648428571428.57142857142857136.ToString("N0") 881571428571.4285714285714275.ToString("N0") 6611785714.2857142857142857067.ToString("N0")
51 December 2029 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 662999999999.99999999999999993.ToString("N0") 866999999999.9999999999999989.ToString("N0") 6502499999.9999999999999999918.ToString("N0")
52 January 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 677571428571.42857142857142850.ToString("N0") 852428571428.5714285714285703.ToString("N0") 6393214285.7142857142857142772.ToString("N0")
53 February 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 692142857142.85714285714285707.ToString("N0") 837857142857.1428571428571417.ToString("N0") 6283928571.4285714285714285628.ToString("N0")
54 March 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 706714285714.28571428571428564.ToString("N0") 823285714285.7142857142857131.ToString("N0") 6174642857.1428571428571428482.ToString("N0")
55 April 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 721285714285.71428571428571421.ToString("N0") 808714285714.2857142857142845.ToString("N0") 6065357142.8571428571428571338.ToString("N0")
56 May 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 735857142857.14285714285714278.ToString("N0") 794142857142.8571428571428559.ToString("N0") 5956071428.5714285714285714192.ToString("N0")
57 June 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 750428571428.57142857142857135.ToString("N0") 779571428571.42857142857142733.ToString("N0") 5846785714.285714285714285705.ToString("N0")
58 July 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 764999999999.99999999999999992.ToString("N0") 764999999999.99999999999999876.ToString("N0") 5737499999.9999999999999999907.ToString("N0")
59 August 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 779571428571.42857142857142849.ToString("N0") 750428571428.57142857142857019.ToString("N0") 5628214285.7142857142857142764.ToString("N0")
60 September 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 794142857142.8571428571428571.ToString("N0") 735857142857.14285714285714162.ToString("N0") 5518928571.4285714285714285622.ToString("N0")
61 October 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 808714285714.2857142857142857.ToString("N0") 721285714285.71428571428571305.ToString("N0") 5409642857.1428571428571428478.ToString("N0")
62 November 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 823285714285.7142857142857143.ToString("N0") 706714285714.28571428571428448.ToString("N0") 5300357142.8571428571428571336.ToString("N0")
63 December 2030 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 837857142857.1428571428571429.ToString("N0") 692142857142.85714285714285591.ToString("N0") 5191071428.5714285714285714193.ToString("N0")
64 January 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 852428571428.5714285714285715.ToString("N0") 677571428571.42857142857142734.ToString("N0") 5081785714.2857142857142857051.ToString("N0")
65 February 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 867000000000.0000000000000001.ToString("N0") 662999999999.99999999999999877.ToString("N0") 4972499999.9999999999999999908.ToString("N0")
66 March 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 881571428571.4285714285714287.ToString("N0") 648428571428.57142857142857020.ToString("N0") 4863214285.7142857142857142765.ToString("N0")
67 April 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 896142857142.8571428571428573.ToString("N0") 633857142857.14285714285714163.ToString("N0") 4753928571.4285714285714285622.ToString("N0")
68 May 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 910714285714.2857142857142859.ToString("N0") 619285714285.71428571428571306.ToString("N0") 4644642857.1428571428571428479.ToString("N0")
69 June 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 925285714285.7142857142857145.ToString("N0") 604714285714.28571428571428449.ToString("N0") 4535357142.8571428571428571337.ToString("N0")
70 July 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 939857142857.1428571428571431.ToString("N0") 590142857142.85714285714285592.ToString("N0") 4426071428.5714285714285714194.ToString("N0")
71 August 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 954428571428.5714285714285717.ToString("N0") 575571428571.42857142857142735.ToString("N0") 4316785714.2857142857142857052.ToString("N0")
72 September 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 969000000000.0000000000000003.ToString("N0") 560999999999.99999999999999878.ToString("N0") 4207499999.9999999999999999908.ToString("N0")
73 October 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 983571428571.4285714285714289.ToString("N0") 546428571428.57142857142857021.ToString("N0") 4098214285.7142857142857142766.ToString("N0")
74 November 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 998142857142.8571428571428575.ToString("N0") 531857142857.14285714285714164.ToString("N0") 3988928571.4285714285714285623.ToString("N0")
75 December 2031 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1012714285714.2857142857142861.ToString("N0") 517285714285.71428571428571307.ToString("N0") 3879642857.142857142857142848.ToString("N0")
76 January 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1027285714285.7142857142857147.ToString("N0") 502714285714.28571428571428450.ToString("N0") 3770357142.8571428571428571338.ToString("N0")
77 February 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1041857142857.1428571428571433.ToString("N0") 488142857142.85714285714285593.ToString("N0") 3661071428.5714285714285714195.ToString("N0")
78 March 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1056428571428.5714285714285719.ToString("N0") 473571428571.42857142857142736.ToString("N0") 3551785714.2857142857142857052.ToString("N0")
79 April 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1071000000000.0000000000000005.ToString("N0") 458999999999.99999999999999879.ToString("N0") 3442499999.9999999999999999909.ToString("N0")
80 May 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1085571428571.4285714285714291.ToString("N0") 444428571428.57142857142857022.ToString("N0") 3333214285.7142857142857142767.ToString("N0")
81 June 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1100142857142.8571428571428577.ToString("N0") 429857142857.14285714285714165.ToString("N0") 3223928571.4285714285714285623.ToString("N0")
82 July 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1114714285714.2857142857142863.ToString("N0") 415285714285.71428571428571308.ToString("N0") 3114642857.1428571428571428481.ToString("N0")
83 August 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1129285714285.7142857142857149.ToString("N0") 400714285714.28571428571428451.ToString("N0") 3005357142.8571428571428571338.ToString("N0")
84 September 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1143857142857.1428571428571435.ToString("N0") 386142857142.85714285714285594.ToString("N0") 2896071428.5714285714285714196.ToString("N0")
85 October 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1158428571428.5714285714285721.ToString("N0") 371571428571.42857142857142737.ToString("N0") 2786785714.2857142857142857052.ToString("N0")
86 November 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1173000000000.0000000000000007.ToString("N0") 356999999999.99999999999999880.ToString("N0") 2677499999.999999999999999991.ToString("N0")
87 December 2032 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1187571428571.4285714285714293.ToString("N0") 342428571428.57142857142857023.ToString("N0") 2568214285.7142857142857142768.ToString("N0")
88 January 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1202142857142.8571428571428579.ToString("N0") 327857142857.14285714285714166.ToString("N0") 2458928571.4285714285714285624.ToString("N0")
89 February 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1216714285714.2857142857142865.ToString("N0") 313285714285.71428571428571309.ToString("N0") 2349642857.1428571428571428482.ToString("N0")
90 March 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1231285714285.7142857142857151.ToString("N0") 298714285714.28571428571428452.ToString("N0") 2240357142.8571428571428571339.ToString("N0")
91 April 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1245857142857.1428571428571437.ToString("N0") 284142857142.85714285714285595.ToString("N0") 2131071428.5714285714285714197.ToString("N0")
92 May 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1260428571428.5714285714285723.ToString("N0") 269571428571.42857142857142738.ToString("N0") 2021785714.2857142857142857053.ToString("N0")
93 June 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1275000000000.0000000000000009.ToString("N0") 254999999999.99999999999999881.ToString("N0") 1912499999.9999999999999999911.ToString("N0")
94 July 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1289571428571.4285714285714295.ToString("N0") 240428571428.57142857142857024.ToString("N0") 1803214285.7142857142857142768.ToString("N0")
95 August 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1304142857142.8571428571428581.ToString("N0") 225857142857.14285714285714167.ToString("N0") 1693928571.4285714285714285625.ToString("N0")
96 September 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1318714285714.2857142857142867.ToString("N0") 211285714285.71428571428571310.ToString("N0") 1584642857.1428571428571428482.ToString("N0")
97 October 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1333285714285.7142857142857153.ToString("N0") 196714285714.28571428571428453.ToString("N0") 1475357142.857142857142857134.ToString("N0")
98 November 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1347857142857.1428571428571439.ToString("N0") 182142857142.85714285714285596.ToString("N0") 1366071428.5714285714285714197.ToString("N0")
99 December 2033 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1362428571428.5714285714285725.ToString("N0") 167571428571.42857142857142739.ToString("N0") 1256785714.2857142857142857054.ToString("N0")
100 January 2034 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1377000000000.0000000000000011.ToString("N0") 152999999999.99999999999999882.ToString("N0") 1147499999.9999999999999999912.ToString("N0")
101 February 2034 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1391571428571.4285714285714297.ToString("N0") 138428571428.57142857142857025.ToString("N0") 1038214285.7142857142857142768.ToString("N0")
102 March 2034 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1406142857142.8571428571428583.ToString("N0") 123857142857.14285714285714168.ToString("N0") 928928571.4285714285714285626.ToString("N0")
103 April 2034 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1420714285714.2857142857142869.ToString("N0") 109285714285.71428571428571311.ToString("N0") 819642857.1428571428571428483.ToString("N0")
104 May 2034 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1435285714285.7142857142857155.ToString("N0") 94714285714.28571428571428454.ToString("N0") 710357142.85714285714285713408.ToString("N0")
105 June 2034 0.ToString("N0") 14571428571.428571428571428570.ToString("N0") 1449857142857.1428571428571441.ToString("N0") 80142857142.85714285714285597.ToString("N0") 601071428.57142857142857141978.ToString("N0")
106 July 2034 0.ToString("N0") 13357142857.142857142857142856.ToString("N0") 1463214285714.2857142857142870.ToString("N0") 66785714285.714285714285713114.ToString("N0") 500892857.14285714285714284836.ToString("N0")
107 August 2034 0.ToString("N0") 12142857142.857142857142857142.ToString("N0") 1475357142857.1428571428571441.ToString("N0") 54642857142.857142857142855972.ToString("N0") 409821428.57142857142857141979.ToString("N0")
108 September 2034 0.ToString("N0") 10928571428.571428571428571428.ToString("N0") 1486285714285.7142857142857155.ToString("N0") 43714285714.285714285714284544.ToString("N0") 327857142.85714285714285713408.ToString("N0")
109 October 2034 0.ToString("N0") 9714285714.285714285714285714.ToString("N0") 1496000000000.0000000000000012.ToString("N0") 33999999999.999999999999998830.ToString("N0") 254999999.99999999999999999122.ToString("N0")
110 November 2034 0.ToString("N0") 8500000000.000000000000000000.ToString("N0") 1504500000000.0000000000000012.ToString("N0") 25499999999.999999999999998830.ToString("N0") 191249999.99999999999999999122.ToString("N0")
111 December 2034 0.ToString("N0") 7285714285.7142857142857142858.ToString("N0") 1511785714285.7142857142857155.ToString("N0") 18214285714.285714285714284544.ToString("N0") 136607142.85714285714285713408.ToString("N0")
112 January 2035 0.ToString("N0") 6071428571.4285714285714285715.ToString("N0") 1517857142857.1428571428571441.ToString("N0") 12142857142.857142857142855972.ToString("N0") 91071428.57142857142857141979.ToString("N0")
113 February 2035 0.ToString("N0") 4857142857.1428571428571428572.ToString("N0") 1522714285714.2857142857142870.ToString("N0") 7285714285.7142857142857131148.ToString("N0") 54642857.142857142857142848361.ToString("N0")
114 March 2035 0.ToString("N0") 3642857142.8571428571428571429.ToString("N0") 1526357142857.1428571428571441.ToString("N0") 3642857142.8571428571428559719.ToString("N0") 27321428.571428571428571419789.ToString("N0")
115 April 2035 0.ToString("N0") 2428571428.5714285714285714286.ToString("N0") 1528785714285.7142857142857155.ToString("N0") 1214285714.2857142857142845433.ToString("N0") 9107142.857142857142857134075.ToString("N0")
116 May 2035 0.ToString("N0") 1214285714.2857142857142857143.ToString("N0") 1530000000000.0000000000000012.ToString("N0") -0.0000000000000011710.ToString("N0") -0.0000000000000000087825.ToString("N0")
117 June 2035 0.ToString("N0") 0.ToString("N0") 1530000000000.0000000000000012.ToString("N0") -0.0000000000000011710.ToString("N0") -0.0000000000000000087825.ToString("N0")
Total Service Charges 596,700,000,000