AcaG Zee - Loan Projection

download

Project Information

ID2
Project NameAcaG Zee
Start Date07-05-2026
End Date07-06-2026
Revolve Till07-01-2027
Old Amount To Be Disbursed50,000,000
Old OLP Amount Recovered2,000
Old OLP Remaining Recovery48,000

Branch Targets

No Branch Targets Found

Loan Summary

Number Of Loans / Month8500
Loan Size1500000.00
Disbursement / Month12750000000.00
Kick Off Duration11
Average Months105
Recovery / Month121428571.43
Funds In Bank140250000000.00

Monthly Projection

Month Date Disbursement Recovery Bank Funds OLP Service Charges
0 May 2026 0.ToString("N0") 0.ToString("N0") 140250000000.00.ToString("N0") 0.ToString("N0") 0.ToString("N0")
1 June 2026 12750000000.00.ToString("N0") 121428571.42857142857142857143.ToString("N0") 127621428571.42857142857142857.ToString("N0") 12628571428.571428571428571429.ToString("N0") 94714285.71428571428571428572.ToString("N0")
2 July 2026 12750000000.00.ToString("N0") 242857142.85714285714285714286.ToString("N0") 115114285714.28571428571428571.ToString("N0") 25135714285.714285714285714286.ToString("N0") 188517857.14285714285714285714.ToString("N0")
3 August 2026 12750000000.00.ToString("N0") 364285714.28571428571428571429.ToString("N0") 102728571428.57142857142857142.ToString("N0") 37521428571.428571428571428572.ToString("N0") 281410714.28571428571428571429.ToString("N0")
4 September 2026 12750000000.00.ToString("N0") 485714285.71428571428571428572.ToString("N0") 90464285714.28571428571428571.ToString("N0") 49785714285.714285714285714286.ToString("N0") 373392857.14285714285714285714.ToString("N0")
5 October 2026 12750000000.00.ToString("N0") 607142857.14285714285714285715.ToString("N0") 78321428571.428571428571428567.ToString("N0") 61928571428.571428571428571429.ToString("N0") 464464285.71428571428571428572.ToString("N0")
6 November 2026 12750000000.00.ToString("N0") 728571428.57142857142857142858.ToString("N0") 66299999999.999999999999999996.ToString("N0") 73950000000.000000000000000000.ToString("N0") 554625000.0000000000000000000.ToString("N0")
7 December 2026 12750000000.00.ToString("N0") 850000000.0000000000000000000.ToString("N0") 54399999999.999999999999999996.ToString("N0") 85850000000.00000000000000000.ToString("N0") 643875000.0000000000000000000.ToString("N0")
8 January 2027 12750000000.00.ToString("N0") 971428571.4285714285714285714.ToString("N0") 42621428571.428571428571428567.ToString("N0") 97628571428.57142857142857143.ToString("N0") 732214285.71428571428571428575.ToString("N0")
9 February 2027 12750000000.00.ToString("N0") 1092857142.8571428571428571428.ToString("N0") 30964285714.285714285714285710.ToString("N0") 109285714285.71428571428571429.ToString("N0") 819642857.1428571428571428572.ToString("N0")
10 March 2027 12750000000.00.ToString("N0") 1214285714.2857142857142857142.ToString("N0") 19428571428.571428571428571424.ToString("N0") 120821428571.42857142857142858.ToString("N0") 906160714.2857142857142857143.ToString("N0")
11 April 2027 12750000000.00.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 8014285714.285714285714285710.ToString("N0") 132235714285.71428571428571429.ToString("N0") 991767857.1428571428571428572.ToString("N0")
12 May 2027 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 9349999999.999999999999999996.ToString("N0") 130900000000.00000000000000000.ToString("N0") 981750000.000000000000000000.ToString("N0")
13 June 2027 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 10685714285.714285714285714282.ToString("N0") 129564285714.28571428571428571.ToString("N0") 971732142.8571428571428571428.ToString("N0")
14 July 2027 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 12021428571.428571428571428568.ToString("N0") 128228571428.57142857142857142.ToString("N0") 961714285.7142857142857142857.ToString("N0")
15 August 2027 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 13357142857.142857142857142854.ToString("N0") 126892857142.85714285714285713.ToString("N0") 951696428.5714285714285714285.ToString("N0")
16 September 2027 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 14692857142.857142857142857140.ToString("N0") 125557142857.14285714285714284.ToString("N0") 941678571.4285714285714285713.ToString("N0")
17 October 2027 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 16028571428.571428571428571426.ToString("N0") 124221428571.42857142857142855.ToString("N0") 931660714.2857142857142857142.ToString("N0")
18 November 2027 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 17364285714.285714285714285712.ToString("N0") 122885714285.71428571428571426.ToString("N0") 921642857.1428571428571428569.ToString("N0")
19 December 2027 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 18699999999.999999999999999998.ToString("N0") 121549999999.99999999999999997.ToString("N0") 911624999.9999999999999999998.ToString("N0")
20 January 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 20035714285.714285714285714284.ToString("N0") 120214285714.28571428571428568.ToString("N0") 901607142.8571428571428571426.ToString("N0")
21 February 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 21371428571.428571428571428570.ToString("N0") 118878571428.57142857142857139.ToString("N0") 891589285.7142857142857142854.ToString("N0")
22 March 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 22707142857.142857142857142856.ToString("N0") 117542857142.85714285714285710.ToString("N0") 881571428.5714285714285714282.ToString("N0")
23 April 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 24042857142.857142857142857142.ToString("N0") 116207142857.14285714285714281.ToString("N0") 871553571.4285714285714285711.ToString("N0")
24 May 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 25378571428.571428571428571428.ToString("N0") 114871428571.42857142857142852.ToString("N0") 861535714.2857142857142857139.ToString("N0")
25 June 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 26714285714.285714285714285714.ToString("N0") 113535714285.71428571428571423.ToString("N0") 851517857.1428571428571428568.ToString("N0")
26 July 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 28050000000.000000000000000000.ToString("N0") 112199999999.99999999999999994.ToString("N0") 841499999.9999999999999999996.ToString("N0")
27 August 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 29385714285.714285714285714286.ToString("N0") 110864285714.28571428571428565.ToString("N0") 831482142.8571428571428571423.ToString("N0")
28 September 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 30721428571.428571428571428572.ToString("N0") 109528571428.57142857142857136.ToString("N0") 821464285.7142857142857142852.ToString("N0")
29 October 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 32057142857.142857142857142858.ToString("N0") 108192857142.85714285714285707.ToString("N0") 811446428.571428571428571428.ToString("N0")
30 November 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 33392857142.857142857142857144.ToString("N0") 106857142857.14285714285714278.ToString("N0") 801428571.4285714285714285708.ToString("N0")
31 December 2028 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 34728571428.571428571428571430.ToString("N0") 105521428571.42857142857142849.ToString("N0") 791410714.28571428571428571367.ToString("N0")
32 January 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 36064285714.285714285714285716.ToString("N0") 104185714285.71428571428571420.ToString("N0") 781392857.1428571428571428565.ToString("N0")
33 February 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 37400000000.000000000000000002.ToString("N0") 102849999999.99999999999999991.ToString("N0") 771374999.99999999999999999933.ToString("N0")
34 March 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 38735714285.714285714285714288.ToString("N0") 101514285714.28571428571428562.ToString("N0") 761357142.85714285714285714217.ToString("N0")
35 April 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 40071428571.428571428571428574.ToString("N0") 100178571428.57142857142857133.ToString("N0") 751339285.714285714285714285.ToString("N0")
36 May 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 41407142857.142857142857142860.ToString("N0") 98842857142.85714285714285704.ToString("N0") 741321428.57142857142857142783.ToString("N0")
37 June 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 42742857142.857142857142857146.ToString("N0") 97507142857.14285714285714275.ToString("N0") 731303571.42857142857142857067.ToString("N0")
38 July 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 44078571428.571428571428571432.ToString("N0") 96171428571.42857142857142846.ToString("N0") 721285714.28571428571428571342.ToString("N0")
39 August 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 45414285714.285714285714285718.ToString("N0") 94835714285.71428571428571417.ToString("N0") 711267857.14285714285714285625.ToString("N0")
40 September 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 46750000000.000000000000000004.ToString("N0") 93499999999.99999999999999988.ToString("N0") 701249999.99999999999999999908.ToString("N0")
41 October 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 48085714285.714285714285714290.ToString("N0") 92164285714.28571428571428559.ToString("N0") 691232142.85714285714285714192.ToString("N0")
42 November 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 49421428571.428571428571428576.ToString("N0") 90828571428.57142857142857130.ToString("N0") 681214285.71428571428571428475.ToString("N0")
43 December 2029 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 50757142857.142857142857142862.ToString("N0") 89492857142.85714285714285701.ToString("N0") 671196428.57142857142857142758.ToString("N0")
44 January 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 52092857142.857142857142857148.ToString("N0") 88157142857.14285714285714272.ToString("N0") 661178571.42857142857142857042.ToString("N0")
45 February 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 53428571428.571428571428571434.ToString("N0") 86821428571.42857142857142843.ToString("N0") 651160714.28571428571428571322.ToString("N0")
46 March 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 54764285714.285714285714285720.ToString("N0") 85485714285.71428571428571414.ToString("N0") 641142857.14285714285714285605.ToString("N0")
47 April 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 56100000000.000000000000000006.ToString("N0") 84149999999.99999999999999985.ToString("N0") 631124999.99999999999999999888.ToString("N0")
48 May 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 57435714285.714285714285714292.ToString("N0") 82814285714.28571428571428556.ToString("N0") 621107142.8571428571428571417.ToString("N0")
49 June 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 58771428571.428571428571428578.ToString("N0") 81478571428.57142857142857127.ToString("N0") 611089285.71428571428571428452.ToString("N0")
50 July 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 60107142857.142857142857142864.ToString("N0") 80142857142.85714285714285698.ToString("N0") 601071428.57142857142857142735.ToString("N0")
51 August 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 61442857142.857142857142857150.ToString("N0") 78807142857.142857142857142694.ToString("N0") 591053571.42857142857142857021.ToString("N0")
52 September 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 62778571428.571428571428571436.ToString("N0") 77471428571.428571428571428408.ToString("N0") 581035714.28571428571428571306.ToString("N0")
53 October 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 64114285714.285714285714285722.ToString("N0") 76135714285.714285714285714122.ToString("N0") 571017857.14285714285714285592.ToString("N0")
54 November 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 65450000000.000000000000000008.ToString("N0") 74799999999.999999999999999836.ToString("N0") 560999999.99999999999999999877.ToString("N0")
55 December 2030 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 66785714285.714285714285714294.ToString("N0") 73464285714.285714285714285550.ToString("N0") 550982142.85714285714285714162.ToString("N0")
56 January 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 68121428571.428571428571428580.ToString("N0") 72128571428.571428571428571264.ToString("N0") 540964285.71428571428571428448.ToString("N0")
57 February 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 69457142857.142857142857142866.ToString("N0") 70792857142.857142857142856978.ToString("N0") 530946428.57142857142857142733.ToString("N0")
58 March 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 70792857142.857142857142857152.ToString("N0") 69457142857.142857142857142692.ToString("N0") 520928571.42857142857142857019.ToString("N0")
59 April 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 72128571428.571428571428571438.ToString("N0") 68121428571.428571428571428406.ToString("N0") 510910714.28571428571428571304.ToString("N0")
60 May 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 73464285714.285714285714285724.ToString("N0") 66785714285.714285714285714120.ToString("N0") 500892857.1428571428571428559.ToString("N0")
61 June 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 74800000000.000000000000000010.ToString("N0") 65449999999.999999999999999834.ToString("N0") 490874999.99999999999999999876.ToString("N0")
62 July 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 76135714285.714285714285714296.ToString("N0") 64114285714.285714285714285548.ToString("N0") 480857142.85714285714285714161.ToString("N0")
63 August 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 77471428571.428571428571428582.ToString("N0") 62778571428.571428571428571262.ToString("N0") 470839285.71428571428571428447.ToString("N0")
64 September 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 78807142857.142857142857142868.ToString("N0") 61442857142.857142857142856976.ToString("N0") 460821428.57142857142857142732.ToString("N0")
65 October 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 80142857142.85714285714285715.ToString("N0") 60107142857.142857142857142690.ToString("N0") 450803571.42857142857142857018.ToString("N0")
66 November 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 81478571428.57142857142857144.ToString("N0") 58771428571.428571428571428404.ToString("N0") 440785714.28571428571428571303.ToString("N0")
67 December 2031 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 82814285714.28571428571428573.ToString("N0") 57435714285.714285714285714118.ToString("N0") 430767857.14285714285714285588.ToString("N0")
68 January 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 84150000000.00000000000000002.ToString("N0") 56099999999.999999999999999832.ToString("N0") 420749999.99999999999999999874.ToString("N0")
69 February 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 85485714285.71428571428571431.ToString("N0") 54764285714.285714285714285546.ToString("N0") 410732142.85714285714285714159.ToString("N0")
70 March 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 86821428571.42857142857142860.ToString("N0") 53428571428.571428571428571260.ToString("N0") 400714285.71428571428571428445.ToString("N0")
71 April 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 88157142857.14285714285714289.ToString("N0") 52092857142.857142857142856974.ToString("N0") 390696428.57142857142857142731.ToString("N0")
72 May 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 89492857142.85714285714285718.ToString("N0") 50757142857.142857142857142688.ToString("N0") 380678571.42857142857142857016.ToString("N0")
73 June 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 90828571428.57142857142857147.ToString("N0") 49421428571.428571428571428402.ToString("N0") 370660714.28571428571428571302.ToString("N0")
74 July 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 92164285714.28571428571428576.ToString("N0") 48085714285.714285714285714116.ToString("N0") 360642857.14285714285714285587.ToString("N0")
75 August 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 93500000000.00000000000000005.ToString("N0") 46749999999.999999999999999830.ToString("N0") 350624999.99999999999999999872.ToString("N0")
76 September 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 94835714285.71428571428571434.ToString("N0") 45414285714.285714285714285544.ToString("N0") 340607142.85714285714285714158.ToString("N0")
77 October 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 96171428571.42857142857142863.ToString("N0") 44078571428.571428571428571258.ToString("N0") 330589285.71428571428571428443.ToString("N0")
78 November 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 97507142857.14285714285714292.ToString("N0") 42742857142.857142857142856972.ToString("N0") 320571428.57142857142857142729.ToString("N0")
79 December 2032 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 98842857142.85714285714285721.ToString("N0") 41407142857.142857142857142686.ToString("N0") 310553571.42857142857142857014.ToString("N0")
80 January 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 100178571428.57142857142857150.ToString("N0") 40071428571.428571428571428400.ToString("N0") 300535714.2857142857142857130.ToString("N0")
81 February 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 101514285714.28571428571428579.ToString("N0") 38735714285.714285714285714114.ToString("N0") 290517857.14285714285714285586.ToString("N0")
82 March 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 102850000000.00000000000000008.ToString("N0") 37399999999.999999999999999828.ToString("N0") 280499999.99999999999999999871.ToString("N0")
83 April 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 104185714285.71428571428571437.ToString("N0") 36064285714.285714285714285542.ToString("N0") 270482142.85714285714285714157.ToString("N0")
84 May 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 105521428571.42857142857142866.ToString("N0") 34728571428.571428571428571256.ToString("N0") 260464285.71428571428571428442.ToString("N0")
85 June 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 106857142857.14285714285714295.ToString("N0") 33392857142.857142857142856970.ToString("N0") 250446428.57142857142857142728.ToString("N0")
86 July 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 108192857142.85714285714285724.ToString("N0") 32057142857.142857142857142684.ToString("N0") 240428571.42857142857142857013.ToString("N0")
87 August 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 109528571428.57142857142857153.ToString("N0") 30721428571.428571428571428398.ToString("N0") 230410714.28571428571428571298.ToString("N0")
88 September 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 110864285714.28571428571428582.ToString("N0") 29385714285.714285714285714112.ToString("N0") 220392857.14285714285714285584.ToString("N0")
89 October 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 112200000000.00000000000000011.ToString("N0") 28049999999.999999999999999826.ToString("N0") 210374999.99999999999999999869.ToString("N0")
90 November 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 113535714285.71428571428571440.ToString("N0") 26714285714.285714285714285540.ToString("N0") 200357142.85714285714285714155.ToString("N0")
91 December 2033 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 114871428571.42857142857142869.ToString("N0") 25378571428.571428571428571254.ToString("N0") 190339285.71428571428571428441.ToString("N0")
92 January 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 116207142857.14285714285714298.ToString("N0") 24042857142.857142857142856968.ToString("N0") 180321428.57142857142857142726.ToString("N0")
93 February 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 117542857142.85714285714285727.ToString("N0") 22707142857.142857142857142682.ToString("N0") 170303571.42857142857142857012.ToString("N0")
94 March 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 118878571428.57142857142857156.ToString("N0") 21371428571.428571428571428396.ToString("N0") 160285714.28571428571428571297.ToString("N0")
95 April 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 120214285714.28571428571428585.ToString("N0") 20035714285.714285714285714110.ToString("N0") 150267857.14285714285714285582.ToString("N0")
96 May 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 121550000000.00000000000000014.ToString("N0") 18699999999.999999999999999824.ToString("N0") 140249999.99999999999999999868.ToString("N0")
97 June 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 122885714285.71428571428571443.ToString("N0") 17364285714.285714285714285538.ToString("N0") 130232142.85714285714285714153.ToString("N0")
98 July 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 124221428571.42857142857142872.ToString("N0") 16028571428.571428571428571252.ToString("N0") 120214285.71428571428571428439.ToString("N0")
99 August 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 125557142857.14285714285714301.ToString("N0") 14692857142.857142857142856966.ToString("N0") 110196428.57142857142857142724.ToString("N0")
100 September 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 126892857142.85714285714285730.ToString("N0") 13357142857.142857142857142680.ToString("N0") 100178571.4285714285714285701.ToString("N0")
101 October 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 128228571428.57142857142857159.ToString("N0") 12021428571.428571428571428394.ToString("N0") 90160714.28571428571428571296.ToString("N0")
102 November 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 129564285714.28571428571428588.ToString("N0") 10685714285.714285714285714108.ToString("N0") 80142857.14285714285714285581.ToString("N0")
103 December 2034 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 130900000000.00000000000000017.ToString("N0") 9349999999.999999999999999822.ToString("N0") 70124999.999999999999999998667.ToString("N0")
104 January 2035 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 132235714285.71428571428571446.ToString("N0") 8014285714.285714285714285536.ToString("N0") 60107142.85714285714285714152.ToString("N0")
105 February 2035 0.ToString("N0") 1335714285.7142857142857142856.ToString("N0") 133571428571.42857142857142875.ToString("N0") 6678571428.5714285714285712504.ToString("N0") 50089285.714285714285714284378.ToString("N0")
106 March 2035 0.ToString("N0") 1214285714.2857142857142857142.ToString("N0") 134785714285.71428571428571446.ToString("N0") 5464285714.2857142857142855362.ToString("N0") 40982142.857142857142857141522.ToString("N0")
107 April 2035 0.ToString("N0") 1092857142.8571428571428571428.ToString("N0") 135878571428.57142857142857160.ToString("N0") 4371428571.4285714285714283934.ToString("N0") 32785714.285714285714285712951.ToString("N0")
108 May 2035 0.ToString("N0") 971428571.4285714285714285714.ToString("N0") 136850000000.00000000000000017.ToString("N0") 3399999999.9999999999999998220.ToString("N0") 25499999.999999999999999998665.ToString("N0")
109 June 2035 0.ToString("N0") 850000000.0000000000000000000.ToString("N0") 137700000000.00000000000000017.ToString("N0") 2549999999.9999999999999998220.ToString("N0") 19124999.999999999999999998665.ToString("N0")
110 July 2035 0.ToString("N0") 728571428.57142857142857142858.ToString("N0") 138428571428.57142857142857160.ToString("N0") 1821428571.4285714285714283934.ToString("N0") 13660714.285714285714285712951.ToString("N0")
111 August 2035 0.ToString("N0") 607142857.14285714285714285715.ToString("N0") 139035714285.71428571428571446.ToString("N0") 1214285714.2857142857142855362.ToString("N0") 9107142.857142857142857141522.ToString("N0")
112 September 2035 0.ToString("N0") 485714285.71428571428571428572.ToString("N0") 139521428571.42857142857142875.ToString("N0") 728571428.57142857142857125048.ToString("N0") 5464285.7142857142857142843786.ToString("N0")
113 October 2035 0.ToString("N0") 364285714.28571428571428571429.ToString("N0") 139885714285.71428571428571446.ToString("N0") 364285714.28571428571428553619.ToString("N0") 2732142.8571428571428571415214.ToString("N0")
114 November 2035 0.ToString("N0") 242857142.85714285714285714286.ToString("N0") 140128571428.57142857142857160.ToString("N0") 121428571.42857142857142839333.ToString("N0") 910714.285714285714285712950.ToString("N0")
115 December 2035 0.ToString("N0") 121428571.42857142857142857143.ToString("N0") 140250000000.00000000000000017.ToString("N0") -0.00000000000000017810.ToString("N0") -0.00000000000000000133575.ToString("N0")
116 January 2036 0.ToString("N0") 0.ToString("N0") 140250000000.00000000000000017.ToString("N0") -0.00000000000000017810.ToString("N0") -0.00000000000000000133575.ToString("N0")
Total Service Charges 54,697,500,000