Interest Top Up Total

7.0%
1 £ 20,500,000 £ 20,500,000 1
2 £ 20,595,667 £ 10,500,000 £ 31,095,667 2
3 £ 31,240,780 £ 10,500,000 £ 41,740,780 3
4 £ 41,935,570 £ 10,500,000 £ 52,435,570 4
5 £ 52,680,269 £ 10,500,000 £ 63,180,269 5
6 £ 63,475,111 £ 10,500,000 £ 73,975,111 6
7 £ 74,320,328 £ 10,500,000 £ 84,820,328 7
8 £ 85,216,156 £ 10,500,000 £ 95,716,156 8
9 £ 96,162,831 £ 10,500,000 £ 106,662,831 9
10 £ 107,160,591 £ 10,500,000 £ 117,660,591 10
11 £ 118,209,674 £ 10,500,000 £ 128,709,674 11
12 £ 129,310,319 £ 10,500,000 £ 139,810,319 12
13 £ 140,462,767 £ 10,500,000 £ 150,962,767 13
14 £ 151,667,260 £ 10,500,000 £ 162,167,260 14
15 £ 162,924,041 £ 10,500,000 £ 173,424,041 15
16 £ 174,233,353 £ 10,500,000 £ 184,733,353 16
17 £ 185,595,442 £ 10,500,000 £ 196,095,442 17
18 £ 197,010,554 £ 10,500,000 £ 207,510,554 18
19 £ 208,478,937 £ 10,500,000 £ 218,978,937 19
20 £ 220,000,838 £ 10,500,000 £ 230,500,838 20
21 £ 231,576,509 £ 10,500,000 £ 242,076,509 21
22 £ 243,206,199 £ 10,500,000 £ 253,706,199 22
23 £ 254,890,162 £ 10,500,000 £ 265,390,162 23
24 £ 266,628,649 £ 10,500,000 £ 277,128,649 24
25 £ 278,421,916 £ 10,500,000 £ 288,921,916 25
26 £ 290,270,218 £ 10,500,000 £ 300,770,218 26
27 £ 302,173,813 £ 10,500,000 £ 312,673,813 27
28 £ 314,132,957 £ 10,500,000 £ 324,632,957 28
29 £ 326,147,911 £ 10,500,000 £ 336,647,911 29
30 £ 338,218,935 £ 10,500,000 £ 348,718,935 30
31 £ 350,346,290 £ 10,500,000 £ 360,846,290 31
32 £ 362,530,239 £ 10,500,000 £ 373,030,239 32
33 £ 374,771,047 £ 10,500,000 £ 385,271,047 33
34 £ 387,068,978 £ 10,500,000 £ 397,568,978 34
35 £ 399,424,300 £ 10,500,000 £ 409,924,300 35
36 £ 411,837,280 £ 10,500,000 £ 422,337,280 36
37
Gold 25 £ 570,000 £ 14,250,000 38
39
£ 408,087,280 40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
 Interest Top Up Total
5.25%
£ 20,500,000 £ 20,500,000
£ 20,571,750 £ 4,000,000 £ 24,571,750
£ 24,657,751 £ 4,000,000 £ 28,657,751
£ 28,758,053 £ 4,000,000 £ 32,758,053
£ 32,872,706 £ 4,000,000 £ 36,872,706
£ 37,001,761 £ 4,000,000 £ 41,001,761
£ 41,145,267 £ 4,000,000 £ 45,145,267
£ 45,303,276 £ 4,000,000 £ 49,303,276
£ 49,475,837 £ 4,000,000 £ 53,475,837
£ 53,663,002 £ 4,000,000 £ 57,663,002
£ 57,864,823 £ 4,000,000 £ 61,864,823
£ 62,081,350 £ 4,000,000 £ 66,081,350
£ 66,312,635 £ 4,000,000 £ 70,312,635
£ 70,558,729 £ 4,000,000 £ 74,558,729
£ 74,819,684 £ 4,000,000 £ 78,819,684
£ 79,095,553 £ 4,000,000 £ 83,095,553
£ 83,386,388 £ 4,000,000 £ 87,386,388
£ 87,692,240 £ 4,000,000 £ 91,692,240
£ 92,013,163 £ 4,000,000 £ 96,013,163
£ 96,349,209 £ 4,000,000 £ 100,349,209
£ 100,700,431 £ 4,000,000 £ 104,700,431
£ 105,066,883 £ 4,000,000 £ 109,066,883
£ 109,448,617 £ 4,000,000 £ 113,448,617
£ 113,845,687 £ 4,000,000 £ 117,845,687
£ 118,258,147 £ 4,000,000 £ 122,258,147
£ 122,686,050 £ 4,000,000 £ 126,686,050
£ 127,129,451 £ 4,000,000 £ 131,129,451
£ 131,588,405 £ 4,000,000 £ 135,588,405
£ 136,062,964 £ 4,000,000 £ 140,062,964
£ 140,553,184 £ 4,000,000 £ 144,553,184
£ 145,059,120 £ 4,000,000 £ 149,059,120
£ 149,580,827 £ 4,000,000 £ 153,580,827
£ 154,118,360 £ 4,000,000 £ 158,118,360
£ 158,671,775 £ 4,000,000 £ 162,671,775
£ 163,241,126 £ 4,000,000 £ 167,241,126
£ 167,826,470 £ 4,000,000 £ 171,826,470
£ 172,427,862 £ 4,000,000 £ 176,427,862
£ 177,045,360 £ 4,000,000 £ 181,045,360
£ 181,679,019 £ 4,000,000 £ 185,679,019
£ 186,328,895 £ 4,000,000 £ 190,328,895
£ 190,995,046 £ 4,000,000 £ 194,995,046
£ 195,677,529 £ 4,000,000 £ 199,677,529
£ 200,376,400 £ 4,000,000 £ 204,376,400
£ 205,091,718 £ 4,000,000 £ 209,091,718
£ 209,823,539 £ 4,000,000 £ 213,823,539
£ 214,571,921 £ 4,000,000 £ 218,571,921
£ 219,336,923 £ 4,000,000 £ 223,336,923
£ 224,118,602 £ 4,000,000 £ 228,118,602
£ 228,917,017 £ 4,000,000 £ 232,917,017
£ 233,732,227 £ 4,000,000 £ 237,732,227
£ 238,564,290 £ 4,000,000 £ 242,564,290
£ 243,413,265 £ 4,000,000 £ 247,413,265
£ 248,279,211 £ 4,000,000 £ 252,279,211
£ 253,162,188 £ 4,000,000 £ 257,162,188
£ 258,062,256 £ 4,000,000 £ 262,062,256
£ 262,979,474 £ 4,000,000 £ 266,979,474
£ 267,913,902 £ 4,000,000 £ 271,913,902
£ 272,865,601 £ 4,000,000 £ 276,865,601
£ 277,834,630 £ 4,000,000 £ 281,834,630
£ 282,821,051 £ 4,000,000 £ 286,821,051

Gold 25 £ 570,000 £ 14,250,000

£ 272,571,051