Monthly draw schedule
Development cost draws by category, division, and month using the straight-line engine.
Draw schedule total equals scheduled budget amounts.
| Line item | Total | M1 Dec 2026 | M2 Jan 2027 | M3 Mar 2027 | M4 Mar 2027 | M5 May 2027 | M6 May 2027 | M7 Jul 2027 | M8 Jul 2027 | M9 Aug 2027 | M10 Oct 2027 | M11 Oct 2027 | M12 Dec 2027 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| $1,000,000 | $83,333 | $83,333 | $83,333 | $83,333 | $83,333 | $83,333 | $83,333 | $83,333 | $83,333 | $83,333 | $83,333 | $83,337 | |
| $100,000,000 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,333 | $8,333,337 | |
| $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total scheduled costs | $101,000,000 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,674 |
| Debt-eligible costs | $101,000,000 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,666 | $8,416,674 |
| Ineligible costs | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |