ACAG SB - Loan Projection

download

Project Information

ID2
Project NameACAG SB
Start Date19-09-2025
End Date19-12-2025
Revolve Till09-10-2025
Old Amount To Be Disbursed1,520,000,000,000,000
Old OLP Amount Recovered300,000
Old OLP Remaining Recovery4,999,700,000

Branch Targets

No Branch Targets Found

Loan Summary

Number Of Loans / Month8500
Loan Size1500000.00
Disbursement / Month12750000000.00
Kick Off Duration12
Average Months105
Recovery / Month121428571.43
Funds In Bank153000000000.00

Monthly Projection

Month Date Disbursement Recovery Bank Funds OLP Service Charges
0 September 2025 0.ToString("N0") 0.ToString("N0") 153000000000.00.ToString("N0") 0.ToString("N0") 0.ToString("N0")
1 October 2025 12750000000.00.ToString("N0") 121428571.42857142857142857143.ToString("N0") 140371428571.42857142857142857.ToString("N0") 12628571428.571428571428571429.ToString("N0") 94714285.71428571428571428572.ToString("N0")
2 November 2025 12750000000.00.ToString("N0") 242857142.85714285714285714286.ToString("N0") 127864285714.28571428571428571.ToString("N0") 25135714285.714285714285714286.ToString("N0") 188517857.14285714285714285714.ToString("N0")
3 December 2025 12750000000.00.ToString("N0") 364285714.28571428571428571429.ToString("N0") 115478571428.57142857142857142.ToString("N0") 37521428571.428571428571428572.ToString("N0") 281410714.28571428571428571429.ToString("N0")
4 January 2026 12750000000.00.ToString("N0") 485714285.71428571428571428572.ToString("N0") 103214285714.28571428571428571.ToString("N0") 49785714285.714285714285714286.ToString("N0") 373392857.14285714285714285714.ToString("N0")
5 February 2026 12750000000.00.ToString("N0") 607142857.14285714285714285715.ToString("N0") 91071428571.42857142857142857.ToString("N0") 61928571428.571428571428571429.ToString("N0") 464464285.71428571428571428572.ToString("N0")
6 March 2026 12750000000.00.ToString("N0") 728571428.57142857142857142858.ToString("N0") 79049999999.999999999999999999.ToString("N0") 73950000000.000000000000000000.ToString("N0") 554625000.0000000000000000000.ToString("N0")
7 April 2026 12750000000.00.ToString("N0") 850000000.0000000000000000000.ToString("N0") 67149999999.999999999999999999.ToString("N0") 85850000000.00000000000000000.ToString("N0") 643875000.0000000000000000000.ToString("N0")
8 May 2026 12750000000.00.ToString("N0") 971428571.4285714285714285714.ToString("N0") 55371428571.428571428571428570.ToString("N0") 97628571428.57142857142857143.ToString("N0") 732214285.71428571428571428575.ToString("N0")
9 June 2026 12750000000.00.ToString("N0") 1092857142.8571428571428571428.ToString("N0") 43714285714.285714285714285713.ToString("N0") 109285714285.71428571428571429.ToString("N0") 819642857.1428571428571428572.ToString("N0")
10 July 2026 12750000000.00.ToString("N0") 1214285714.2857142857142857142.ToString("N0") 32178571428.571428571428571427.ToString("N0") 120821428571.42857142857142858.ToString("N0") 906160714.2857142857142857143.ToString("N0")
11 August 2026 12750000000.00.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 20764285714.285714285714285713.ToString("N0") 132235714285.71428571428571429.ToString("N0") 991767857.1428571428571428572.ToString("N0")
12 September 2026 12750000000.00.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 9471428571.428571428571428570.ToString("N0") 143528571428.57142857142857143.ToString("N0") 1076464285.7142857142857142858.ToString("N0")
13 October 2026 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 10928571428.571428571428571427.ToString("N0") 142071428571.42857142857142857.ToString("N0") 1065535714.2857142857142857142.ToString("N0")
14 November 2026 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 12385714285.714285714285714284.ToString("N0") 140614285714.28571428571428571.ToString("N0") 1054607142.8571428571428571428.ToString("N0")
15 December 2026 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 13842857142.857142857142857141.ToString("N0") 139157142857.14285714285714285.ToString("N0") 1043678571.4285714285714285713.ToString("N0")
16 January 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 15299999999.999999999999999998.ToString("N0") 137699999999.99999999999999999.ToString("N0") 1032749999.9999999999999999999.ToString("N0")
17 February 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 16757142857.142857142857142855.ToString("N0") 136242857142.85714285714285713.ToString("N0") 1021821428.5714285714285714285.ToString("N0")
18 March 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 18214285714.285714285714285712.ToString("N0") 134785714285.71428571428571427.ToString("N0") 1010892857.142857142857142857.ToString("N0")
19 April 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 19671428571.428571428571428569.ToString("N0") 133328571428.57142857142857141.ToString("N0") 999964285.7142857142857142856.ToString("N0")
20 May 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 21128571428.571428571428571426.ToString("N0") 131871428571.42857142857142855.ToString("N0") 989035714.2857142857142857142.ToString("N0")
21 June 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 22585714285.714285714285714283.ToString("N0") 130414285714.28571428571428569.ToString("N0") 978107142.8571428571428571427.ToString("N0")
22 July 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 24042857142.857142857142857140.ToString("N0") 128957142857.14285714285714283.ToString("N0") 967178571.4285714285714285712.ToString("N0")
23 August 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 25499999999.999999999999999997.ToString("N0") 127499999999.99999999999999997.ToString("N0") 956249999.9999999999999999998.ToString("N0")
24 September 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 26957142857.142857142857142854.ToString("N0") 126042857142.85714285714285711.ToString("N0") 945321428.5714285714285714283.ToString("N0")
25 October 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 28414285714.285714285714285711.ToString("N0") 124585714285.71428571428571425.ToString("N0") 934392857.1428571428571428568.ToString("N0")
26 November 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 29871428571.428571428571428568.ToString("N0") 123128571428.57142857142857139.ToString("N0") 923464285.7142857142857142854.ToString("N0")
27 December 2027 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 31328571428.571428571428571425.ToString("N0") 121671428571.42857142857142853.ToString("N0") 912535714.285714285714285714.ToString("N0")
28 January 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 32785714285.714285714285714282.ToString("N0") 120214285714.28571428571428567.ToString("N0") 901607142.8571428571428571425.ToString("N0")
29 February 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 34242857142.857142857142857139.ToString("N0") 118757142857.14285714285714281.ToString("N0") 890678571.4285714285714285711.ToString("N0")
30 March 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 35699999999.999999999999999996.ToString("N0") 117299999999.99999999999999995.ToString("N0") 879749999.9999999999999999997.ToString("N0")
31 April 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 37157142857.142857142857142853.ToString("N0") 115842857142.85714285714285709.ToString("N0") 868821428.5714285714285714282.ToString("N0")
32 May 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 38614285714.285714285714285710.ToString("N0") 114385714285.71428571428571423.ToString("N0") 857892857.1428571428571428568.ToString("N0")
33 June 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 40071428571.428571428571428567.ToString("N0") 112928571428.57142857142857137.ToString("N0") 846964285.7142857142857142852.ToString("N0")
34 July 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 41528571428.571428571428571424.ToString("N0") 111471428571.42857142857142851.ToString("N0") 836035714.2857142857142857138.ToString("N0")
35 August 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 42985714285.714285714285714281.ToString("N0") 110014285714.28571428571428565.ToString("N0") 825107142.8571428571428571423.ToString("N0")
36 September 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 44442857142.857142857142857138.ToString("N0") 108557142857.14285714285714279.ToString("N0") 814178571.4285714285714285709.ToString("N0")
37 October 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 45899999999.999999999999999995.ToString("N0") 107099999999.99999999999999993.ToString("N0") 803249999.9999999999999999995.ToString("N0")
38 November 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 47357142857.142857142857142852.ToString("N0") 105642857142.85714285714285707.ToString("N0") 792321428.571428571428571428.ToString("N0")
39 December 2028 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 48814285714.285714285714285709.ToString("N0") 104185714285.71428571428571421.ToString("N0") 781392857.14285714285714285658.ToString("N0")
40 January 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 50271428571.428571428571428566.ToString("N0") 102728571428.57142857142857135.ToString("N0") 770464285.71428571428571428517.ToString("N0")
41 February 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 51728571428.571428571428571423.ToString("N0") 101271428571.42857142857142849.ToString("N0") 759535714.28571428571428571367.ToString("N0")
42 March 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 53185714285.714285714285714280.ToString("N0") 99814285714.28571428571428563.ToString("N0") 748607142.85714285714285714225.ToString("N0")
43 April 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 54642857142.857142857142857137.ToString("N0") 98357142857.14285714285714277.ToString("N0") 737678571.42857142857142857075.ToString("N0")
44 May 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 56099999999.999999999999999994.ToString("N0") 96899999999.99999999999999991.ToString("N0") 726749999.99999999999999999933.ToString("N0")
45 June 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 57557142857.142857142857142851.ToString("N0") 95442857142.85714285714285705.ToString("N0") 715821428.57142857142857142783.ToString("N0")
46 July 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 59014285714.285714285714285708.ToString("N0") 93985714285.71428571428571419.ToString("N0") 704892857.14285714285714285642.ToString("N0")
47 August 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 60471428571.428571428571428565.ToString("N0") 92528571428.57142857142857133.ToString("N0") 693964285.714285714285714285.ToString("N0")
48 September 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 61928571428.571428571428571422.ToString("N0") 91071428571.42857142857142847.ToString("N0") 683035714.2857142857142857135.ToString("N0")
49 October 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 63385714285.714285714285714279.ToString("N0") 89614285714.28571428571428561.ToString("N0") 672107142.85714285714285714208.ToString("N0")
50 November 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 64842857142.857142857142857136.ToString("N0") 88157142857.14285714285714275.ToString("N0") 661178571.42857142857142857067.ToString("N0")
51 December 2029 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 66299999999.999999999999999993.ToString("N0") 86699999999.99999999999999989.ToString("N0") 650249999.99999999999999999918.ToString("N0")
52 January 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 67757142857.142857142857142850.ToString("N0") 85242857142.85714285714285703.ToString("N0") 639321428.57142857142857142772.ToString("N0")
53 February 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 69214285714.285714285714285707.ToString("N0") 83785714285.71428571428571417.ToString("N0") 628392857.14285714285714285628.ToString("N0")
54 March 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 70671428571.428571428571428564.ToString("N0") 82328571428.57142857142857131.ToString("N0") 617464285.71428571428571428482.ToString("N0")
55 April 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 72128571428.571428571428571421.ToString("N0") 80871428571.42857142857142845.ToString("N0") 606535714.28571428571428571338.ToString("N0")
56 May 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 73585714285.714285714285714278.ToString("N0") 79414285714.28571428571428559.ToString("N0") 595607142.85714285714285714192.ToString("N0")
57 June 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 75042857142.857142857142857135.ToString("N0") 77957142857.142857142857142733.ToString("N0") 584678571.4285714285714285705.ToString("N0")
58 July 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 76499999999.999999999999999992.ToString("N0") 76499999999.999999999999999876.ToString("N0") 573749999.99999999999999999907.ToString("N0")
59 August 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 77957142857.142857142857142849.ToString("N0") 75042857142.857142857142857019.ToString("N0") 562821428.57142857142857142764.ToString("N0")
60 September 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 79414285714.28571428571428571.ToString("N0") 73585714285.714285714285714162.ToString("N0") 551892857.14285714285714285622.ToString("N0")
61 October 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 80871428571.42857142857142857.ToString("N0") 72128571428.571428571428571305.ToString("N0") 540964285.71428571428571428478.ToString("N0")
62 November 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 82328571428.57142857142857143.ToString("N0") 70671428571.428571428571428448.ToString("N0") 530035714.28571428571428571336.ToString("N0")
63 December 2030 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 83785714285.71428571428571429.ToString("N0") 69214285714.285714285714285591.ToString("N0") 519107142.85714285714285714193.ToString("N0")
64 January 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 85242857142.85714285714285715.ToString("N0") 67757142857.142857142857142734.ToString("N0") 508178571.42857142857142857051.ToString("N0")
65 February 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 86700000000.00000000000000001.ToString("N0") 66299999999.999999999999999877.ToString("N0") 497249999.99999999999999999908.ToString("N0")
66 March 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 88157142857.14285714285714287.ToString("N0") 64842857142.857142857142857020.ToString("N0") 486321428.57142857142857142765.ToString("N0")
67 April 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 89614285714.28571428571428573.ToString("N0") 63385714285.714285714285714163.ToString("N0") 475392857.14285714285714285622.ToString("N0")
68 May 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 91071428571.42857142857142859.ToString("N0") 61928571428.571428571428571306.ToString("N0") 464464285.71428571428571428479.ToString("N0")
69 June 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 92528571428.57142857142857145.ToString("N0") 60471428571.428571428571428449.ToString("N0") 453535714.28571428571428571337.ToString("N0")
70 July 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 93985714285.71428571428571431.ToString("N0") 59014285714.285714285714285592.ToString("N0") 442607142.85714285714285714194.ToString("N0")
71 August 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 95442857142.85714285714285717.ToString("N0") 57557142857.142857142857142735.ToString("N0") 431678571.42857142857142857052.ToString("N0")
72 September 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 96900000000.00000000000000003.ToString("N0") 56099999999.999999999999999878.ToString("N0") 420749999.99999999999999999908.ToString("N0")
73 October 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 98357142857.14285714285714289.ToString("N0") 54642857142.857142857142857021.ToString("N0") 409821428.57142857142857142766.ToString("N0")
74 November 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 99814285714.28571428571428575.ToString("N0") 53185714285.714285714285714164.ToString("N0") 398892857.14285714285714285623.ToString("N0")
75 December 2031 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 101271428571.42857142857142861.ToString("N0") 51728571428.571428571428571307.ToString("N0") 387964285.7142857142857142848.ToString("N0")
76 January 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 102728571428.57142857142857147.ToString("N0") 50271428571.428571428571428450.ToString("N0") 377035714.28571428571428571338.ToString("N0")
77 February 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 104185714285.71428571428571433.ToString("N0") 48814285714.285714285714285593.ToString("N0") 366107142.85714285714285714195.ToString("N0")
78 March 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 105642857142.85714285714285719.ToString("N0") 47357142857.142857142857142736.ToString("N0") 355178571.42857142857142857052.ToString("N0")
79 April 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 107100000000.00000000000000005.ToString("N0") 45899999999.999999999999999879.ToString("N0") 344249999.99999999999999999909.ToString("N0")
80 May 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 108557142857.14285714285714291.ToString("N0") 44442857142.857142857142857022.ToString("N0") 333321428.57142857142857142767.ToString("N0")
81 June 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 110014285714.28571428571428577.ToString("N0") 42985714285.714285714285714165.ToString("N0") 322392857.14285714285714285623.ToString("N0")
82 July 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 111471428571.42857142857142863.ToString("N0") 41528571428.571428571428571308.ToString("N0") 311464285.71428571428571428481.ToString("N0")
83 August 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 112928571428.57142857142857149.ToString("N0") 40071428571.428571428571428451.ToString("N0") 300535714.28571428571428571338.ToString("N0")
84 September 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 114385714285.71428571428571435.ToString("N0") 38614285714.285714285714285594.ToString("N0") 289607142.85714285714285714196.ToString("N0")
85 October 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 115842857142.85714285714285721.ToString("N0") 37157142857.142857142857142737.ToString("N0") 278678571.42857142857142857052.ToString("N0")
86 November 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 117300000000.00000000000000007.ToString("N0") 35699999999.999999999999999880.ToString("N0") 267749999.9999999999999999991.ToString("N0")
87 December 2032 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 118757142857.14285714285714293.ToString("N0") 34242857142.857142857142857023.ToString("N0") 256821428.57142857142857142768.ToString("N0")
88 January 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 120214285714.28571428571428579.ToString("N0") 32785714285.714285714285714166.ToString("N0") 245892857.14285714285714285624.ToString("N0")
89 February 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 121671428571.42857142857142865.ToString("N0") 31328571428.571428571428571309.ToString("N0") 234964285.71428571428571428482.ToString("N0")
90 March 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 123128571428.57142857142857151.ToString("N0") 29871428571.428571428571428452.ToString("N0") 224035714.28571428571428571339.ToString("N0")
91 April 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 124585714285.71428571428571437.ToString("N0") 28414285714.285714285714285595.ToString("N0") 213107142.85714285714285714197.ToString("N0")
92 May 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 126042857142.85714285714285723.ToString("N0") 26957142857.142857142857142738.ToString("N0") 202178571.42857142857142857053.ToString("N0")
93 June 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 127500000000.00000000000000009.ToString("N0") 25499999999.999999999999999881.ToString("N0") 191249999.99999999999999999911.ToString("N0")
94 July 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 128957142857.14285714285714295.ToString("N0") 24042857142.857142857142857024.ToString("N0") 180321428.57142857142857142768.ToString("N0")
95 August 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 130414285714.28571428571428581.ToString("N0") 22585714285.714285714285714167.ToString("N0") 169392857.14285714285714285625.ToString("N0")
96 September 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 131871428571.42857142857142867.ToString("N0") 21128571428.571428571428571310.ToString("N0") 158464285.71428571428571428482.ToString("N0")
97 October 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 133328571428.57142857142857153.ToString("N0") 19671428571.428571428571428453.ToString("N0") 147535714.2857142857142857134.ToString("N0")
98 November 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 134785714285.71428571428571439.ToString("N0") 18214285714.285714285714285596.ToString("N0") 136607142.85714285714285714197.ToString("N0")
99 December 2033 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 136242857142.85714285714285725.ToString("N0") 16757142857.142857142857142739.ToString("N0") 125678571.42857142857142857054.ToString("N0")
100 January 2034 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 137700000000.00000000000000011.ToString("N0") 15299999999.999999999999999882.ToString("N0") 114749999.99999999999999999912.ToString("N0")
101 February 2034 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 139157142857.14285714285714297.ToString("N0") 13842857142.857142857142857025.ToString("N0") 103821428.57142857142857142768.ToString("N0")
102 March 2034 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 140614285714.28571428571428583.ToString("N0") 12385714285.714285714285714168.ToString("N0") 92892857.14285714285714285626.ToString("N0")
103 April 2034 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 142071428571.42857142857142869.ToString("N0") 10928571428.571428571428571311.ToString("N0") 81964285.71428571428571428483.ToString("N0")
104 May 2034 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 143528571428.57142857142857155.ToString("N0") 9471428571.428571428571428454.ToString("N0") 71035714.285714285714285713408.ToString("N0")
105 June 2034 0.ToString("N0") 1457142857.1428571428571428570.ToString("N0") 144985714285.71428571428571441.ToString("N0") 8014285714.285714285714285597.ToString("N0") 60107142.857142857142857141978.ToString("N0")
106 July 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 146321428571.42857142857142870.ToString("N0") 6678571428.5714285714285713114.ToString("N0") 50089285.714285714285714284836.ToString("N0")
107 August 2034 0.ToString("N0") 1214285714.2857142857142857142.ToString("N0") 147535714285.71428571428571441.ToString("N0") 5464285714.2857142857142855972.ToString("N0") 40982142.857142857142857141979.ToString("N0")
108 September 2034 0.ToString("N0") 1092857142.8571428571428571428.ToString("N0") 148628571428.57142857142857155.ToString("N0") 4371428571.4285714285714284544.ToString("N0") 32785714.285714285714285713408.ToString("N0")
109 October 2034 0.ToString("N0") 971428571.4285714285714285714.ToString("N0") 149600000000.00000000000000012.ToString("N0") 3399999999.9999999999999998830.ToString("N0") 25499999.999999999999999999122.ToString("N0")
110 November 2034 0.ToString("N0") 850000000.0000000000000000000.ToString("N0") 150450000000.00000000000000012.ToString("N0") 2549999999.9999999999999998830.ToString("N0") 19124999.999999999999999999122.ToString("N0")
111 December 2034 0.ToString("N0") 728571428.57142857142857142858.ToString("N0") 151178571428.57142857142857155.ToString("N0") 1821428571.4285714285714284544.ToString("N0") 13660714.285714285714285713408.ToString("N0")
112 January 2035 0.ToString("N0") 607142857.14285714285714285715.ToString("N0") 151785714285.71428571428571441.ToString("N0") 1214285714.2857142857142855972.ToString("N0") 9107142.857142857142857141979.ToString("N0")
113 February 2035 0.ToString("N0") 485714285.71428571428571428572.ToString("N0") 152271428571.42857142857142870.ToString("N0") 728571428.57142857142857131148.ToString("N0") 5464285.7142857142857142848361.ToString("N0")
114 March 2035 0.ToString("N0") 364285714.28571428571428571429.ToString("N0") 152635714285.71428571428571441.ToString("N0") 364285714.28571428571428559719.ToString("N0") 2732142.8571428571428571419789.ToString("N0")
115 April 2035 0.ToString("N0") 242857142.85714285714285714286.ToString("N0") 152878571428.57142857142857155.ToString("N0") 121428571.42857142857142845433.ToString("N0") 910714.2857142857142857134075.ToString("N0")
116 May 2035 0.ToString("N0") 121428571.42857142857142857143.ToString("N0") 153000000000.00000000000000012.ToString("N0") -0.00000000000000011710.ToString("N0") -0.00000000000000000087825.ToString("N0")
117 June 2035 0.ToString("N0") 0.ToString("N0") 153000000000.00000000000000012.ToString("N0") -0.00000000000000011710.ToString("N0") -0.00000000000000000087825.ToString("N0")
Total Service Charges 59,670,000,000