District

Scenario

Financial balance (RWF)

40 year full rotation cycle

10 year DFMP period

State FMU1

Scenario 1

1,590,707,538

999,991,626

State FMU1

Scenario 2

862,208,071

680,890,231

State FMU11

Scenario 1

794,223,384

484,072,694

State FMU3

Scenario 1

752,933,381

470,161,575

State FMU4

Scenario 1

726,438,139

465,986,338

State FMU10

Scenario 1

784,313,047

449,632,889

State FMU12

Scenario 1

636,060,891

439,036,427

State FMU14

Scenario 1

828,063,498

429,156,348

State FMU2

Scenario 1

665,965,832

403,302,473

State FMU6

Scenario 1

834,463,596

370,271,401