This car is no longer available in the market. | |
Latest OMV: | $17,785 |
Engine Cap: | 1498 cc |
Power: | 102Bhp @ 6000rpm |
Torque: | 137Nm @ 4000rpm |
Type: | 5 Door Hatch |
Euro NCAP: | N.A |
User Ratings: | 4.00 from 1 review |
Loan Redemption Amount | Paper/Deregistration Value | |||
Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
Jul | 2022 | 86,747 | 87,703 | 14,920 |
Aug | 2022 | 85,702 | 87,078 | 15,008 |
Sep | 2022 | 84,657 | 86,453 | 15,100 |
Oct | 2022 | 83,612 | 85,828 | 15,196 |
Nov | 2022 | 82,567 | 85,203 | 15,295 |
Dec | 2022 | 81,521 | 84,578 | 15,399 |
Jan | 2023 | 80,476 | 83,953 | 15,507 |
Feb | 2023 | 79,431 | 83,328 | 15,619 |
Mar | 2023 | 78,386 | 82,704 | 15,735 |
Apr | 2023 | 77,341 | 82,079 | 15,854 |
May | 2023 | 76,296 | 81,454 | 15,978 |
Jun | 2023 | 75,251 | 80,829 | 16,106 |
End Of Year 1 | ||||
Jul | 2023 | 74,205 | 80,204 | 16,238 |
Aug | 2023 | 73,160 | 79,579 | 16,374 |
Sep | 2023 | 72,115 | 78,954 | 16,513 |
Oct | 2023 | 71,070 | 78,329 | 16,657 |
Nov | 2023 | 70,025 | 77,704 | 16,805 |
Dec | 2023 | 68,980 | 77,079 | 16,957 |
Jan | 2024 | 67,935 | 76,454 | 17,113 |
Feb | 2024 | 66,889 | 75,830 | 17,273 |
Mar | 2024 | 65,844 | 75,205 | 17,436 |
Apr | 2024 | 64,799 | 74,580 | 17,604 |
May | 2024 | 63,754 | 73,955 | 17,776 |
Jun | 2024 | 62,709 | 73,330 | 17,952 |
End Of Year 2 | ||||
Jul | 2024 | 61,664 | 72,705 | 18,132 |
Aug | 2024 | 60,619 | 72,080 | 18,316 |
Sep | 2024 | 59,573 | 71,455 | 18,504 |
Oct | 2024 | 58,528 | 70,830 | 18,696 |
Nov | 2024 | 57,483 | 70,205 | 18,892 |
Dec | 2024 | 56,438 | 69,581 | 19,091 |
Jan | 2025 | 55,393 | 68,956 | 19,295 |
Feb | 2025 | 54,348 | 68,331 | 19,503 |
Mar | 2025 | 53,302 | 67,706 | 19,715 |
Apr | 2025 | 52,257 | 67,081 | 19,931 |
May | 2025 | 51,212 | 66,456 | 20,151 |
Jun | 2025 | 50,167 | 65,831 | 20,375 |
End Of Year 3 | ||||
Jul | 2025 | 49,122 | 65,206 | 20,603 |
Aug | 2025 | 48,077 | 64,581 | 20,835 |
Sep | 2025 | 47,032 | 63,956 | 21,071 |
Oct | 2025 | 45,986 | 63,331 | 21,311 |
Nov | 2025 | 44,941 | 62,707 | 21,555 |
Dec | 2025 | 43,896 | 62,082 | 21,803 |
Jan | 2026 | 42,851 | 61,457 | 22,055 |
Feb | 2026 | 41,806 | 60,832 | 22,311 |
Mar | 2026 | 40,761 | 60,207 | 22,571 |
Apr | 2026 | 39,716 | 59,582 | 22,835 |
May | 2026 | 38,670 | 58,957 | 23,103 |
Jun | 2026 | 37,625 | 58,332 | 23,375 |
End Of Year 4 | ||||
Jul | 2026 | 36,580 | 57,707 | 23,651 |
Aug | 2026 | 35,535 | 57,082 | 23,931 |
Sep | 2026 | 34,490 | 56,457 | 24,215 |
Oct | 2026 | 33,445 | 55,833 | 24,503 |
Nov | 2026 | 32,400 | 55,208 | 24,795 |
Dec | 2026 | 31,354 | 54,583 | 25,091 |
Jan | 2027 | 30,309 | 53,958 | 25,391 |
Feb | 2027 | 29,264 | 53,333 | 25,695 |
Mar | 2027 | 28,219 | 52,708 | 26,003 |
Apr | 2027 | 27,174 | 52,083 | 26,315 |
May | 2027 | 26,129 | 51,458 | 26,631 |
Jun | 2027 | 25,084 | 50,833 | 26,952 |
End Of Year 5 | ||||
Jul | 2027 | 24,038 | 49,319 | 26,386 |
Aug | 2027 | 22,993 | 48,694 | 26,714 |
Sep | 2027 | 21,948 | 48,069 | 27,047 |
Oct | 2027 | 20,903 | 47,444 | 27,383 |
Nov | 2027 | 19,858 | 46,819 | 27,723 |
Dec | 2027 | 18,813 | 46,195 | 28,067 |
Jan | 2028 | 17,767 | 45,570 | 28,415 |
Feb | 2028 | 16,722 | 44,945 | 28,767 |
Mar | 2028 | 15,677 | 44,320 | 29,123 |
Apr | 2028 | 14,632 | 43,695 | 29,483 |
May | 2028 | 13,587 | 43,070 | 29,848 |
Jun | 2028 | 12,542 | 42,445 | 30,216 |
End Of Year 6 | ||||
Jul | 2028 | 11,497 | 40,931 | 29,699 |
Aug | 2028 | 10,451 | 40,306 | 30,075 |
Sep | 2028 | 9,406 | 39,681 | 30,455 |
Oct | 2028 | 8,361 | 39,056 | 30,839 |
Nov | 2028 | 7,316 | 38,431 | 31,227 |
Dec | 2028 | 6,271 | 37,806 | 31,620 |
Jan | 2029 | 5,226 | 37,181 | 32,016 |
Feb | 2029 | 4,181 | 36,557 | 32,416 |
Mar | 2029 | 3,135 | 35,932 | 32,820 |
Apr | 2029 | 2,090 | 35,307 | 33,228 |
May | 2029 | 1,045 | 34,682 | 33,641 |
Jun | 2029 | 0 | 34,057 | 34,057 |
End Of Year 7 | ||||
Jul | 2029 | 0 | 32,543 | 32,543 |
Aug | 2029 | 0 | 31,918 | 31,918 |
Sep | 2029 | 0 | 31,293 | 31,293 |
Oct | 2029 | 0 | 30,668 | 30,668 |
Nov | 2029 | 0 | 30,043 | 30,043 |
Dec | 2029 | 0 | 29,418 | 29,418 |
Jan | 2030 | 0 | 28,793 | 28,793 |
Feb | 2030 | 0 | 28,168 | 28,168 |
Mar | 2030 | 0 | 27,544 | 27,544 |
Apr | 2030 | 0 | 26,919 | 26,919 |
May | 2030 | 0 | 26,294 | 26,294 |
Jun | 2030 | 0 | 25,669 | 25,669 |
End Of Year 8 | ||||
Jul | 2030 | 0 | 24,155 | 24,155 |
Aug | 2030 | 0 | 23,530 | 23,530 |
Sep | 2030 | 0 | 22,905 | 22,905 |
Oct | 2030 | 0 | 22,280 | 22,280 |
Nov | 2030 | 0 | 21,655 | 21,655 |
Dec | 2030 | 0 | 21,030 | 21,030 |
Jan | 2031 | 0 | 20,405 | 20,405 |
Feb | 2031 | 0 | 19,780 | 19,780 |
Mar | 2031 | 0 | 19,155 | 19,155 |
Apr | 2031 | 0 | 18,530 | 18,530 |
May | 2031 | 0 | 17,906 | 17,906 |
Jun | 2031 | 0 | 17,281 | 17,281 |
End Of Year 9 | ||||
Jul | 2031 | 0 | 15,766 | 15,766 |
Aug | 2031 | 0 | 15,142 | 15,142 |
Sep | 2031 | 0 | 14,517 | 14,517 |
Oct | 2031 | 0 | 13,892 | 13,892 |
Nov | 2031 | 0 | 13,267 | 13,267 |
Dec | 2031 | 0 | 12,642 | 12,642 |
Jan | 2032 | 0 | 12,017 | 12,017 |
Feb | 2032 | 0 | 11,392 | 11,392 |
Mar | 2032 | 0 | 10,767 | 10,767 |
Apr | 2032 | 0 | 10,142 | 10,142 |
May | 2032 | 0 | 9,517 | 9,517 |
Jun | 2032 | 0 | 8,893 | 8,893 |
End Of Year 10 |
Loan Redemption Amount | Paper/Deregistration Value | ||||||||||
No | Month | Year |
Paid
so far The amount paid so far, consisting of desposit and total installment paid. |
Outstanding Loan
Outstanding loan amount owing to bank/financing company.
|
Interest Rebate
The amount of interest rebate as a result of early settlement of loan. This is based on the Rule of 78.
|
Loan Redemption Amount
The amount to pay out to the bank upon the early settlement of loan. It is the oustanding minus the loan redemption.
|
PARF Rebate
Based on tiered rate of the Aditional Registration Fee (ARF). The ARF is based on the OMV of the vehicle.
|
COE Rebate
Based on pro-rated value of the Quota Premium paid.
|
Dereg Value
Total value of PARF and COE Rebate, also known as 'Paper Value'.
|
Cash Position
The cash balance of the car upon loan settlement and car degistration. If this value started to be greater than 0, it is commonly known as 'Break Even'.
|
Remarks |
1. | Jul | 2022 | 32,542 | 86,747 | 13,965 | -72,782 | 13,339 | 74,364 | 87,703 | 14,920 | |
2. | Aug | 2022 | 33,587 | 85,702 | 13,632 | -72,070 | 13,339 | 73,739 | 87,078 | 15,008 | |
3. | Sep | 2022 | 34,632 | 84,657 | 13,304 | -71,353 | 13,339 | 73,114 | 86,453 | 15,100 | |
4. | Oct | 2022 | 35,678 | 83,612 | 12,979 | -70,632 | 13,339 | 72,489 | 85,828 | 15,196 | |
5. | Nov | 2022 | 36,723 | 82,567 | 12,659 | -69,908 | 13,339 | 71,864 | 85,203 | 15,295 | |
6. | Dec | 2022 | 37,768 | 81,521 | 12,342 | -69,179 | 13,339 | 71,240 | 84,578 | 15,399 | |
7. | Jan | 2023 | 38,813 | 80,476 | 12,030 | -68,446 | 13,339 | 70,615 | 83,953 | 15,507 | |
8. | Feb | 2023 | 39,858 | 79,431 | 11,721 | -67,710 | 13,339 | 69,990 | 83,328 | 15,619 | |
9. | Mar | 2023 | 40,903 | 78,386 | 11,417 | -66,969 | 13,339 | 69,365 | 82,704 | 15,735 | |
10. | Apr | 2023 | 41,948 | 77,341 | 11,117 | -66,224 | 13,339 | 68,740 | 82,079 | 15,854 | |
11. | May | 2023 | 42,994 | 76,296 | 10,820 | -65,476 | 13,339 | 68,115 | 81,454 | 15,978 | |
12. | Jun | 2023 | 44,039 | 75,251 | 10,528 | -64,723 | 13,339 | 67,490 | 80,829 | 16,106 | |
End Of Year 1 | |||||||||||
13. | Jul | 2023 | 45,084 | 74,205 | 10,239 | -63,966 | 13,339 | 66,865 | 80,204 | 16,238 | |
14. | Aug | 2023 | 46,129 | 73,160 | 9,955 | -63,205 | 13,339 | 66,240 | 79,579 | 16,374 | |
15. | Sep | 2023 | 47,174 | 72,115 | 9,674 | -62,441 | 13,339 | 65,615 | 78,954 | 16,513 | |
16. | Oct | 2023 | 48,219 | 71,070 | 9,398 | -61,672 | 13,339 | 64,990 | 78,329 | 16,657 | |
17. | Nov | 2023 | 49,264 | 70,025 | 9,126 | -60,899 | 13,339 | 64,366 | 77,704 | 16,805 | |
18. | Dec | 2023 | 50,310 | 68,980 | 8,857 | -60,122 | 13,339 | 63,741 | 77,079 | 16,957 | |
19. | Jan | 2024 | 51,355 | 67,935 | 8,593 | -59,342 | 13,339 | 63,116 | 76,454 | 17,113 | |
20. | Feb | 2024 | 52,400 | 66,889 | 8,332 | -58,557 | 13,339 | 62,491 | 75,830 | 17,273 | |
21. | Mar | 2024 | 53,445 | 65,844 | 8,076 | -57,768 | 13,339 | 61,866 | 75,205 | 17,436 | |
22. | Apr | 2024 | 54,490 | 64,799 | 7,824 | -56,975 | 13,339 | 61,241 | 74,580 | 17,604 | |
23. | May | 2024 | 55,535 | 63,754 | 7,575 | -56,179 | 13,339 | 60,616 | 73,955 | 17,776 | |
24. | Jun | 2024 | 56,581 | 62,709 | 7,331 | -55,378 | 13,339 | 59,991 | 73,330 | 17,952 | |
End Of Year 2 | |||||||||||
25. | Jul | 2024 | 57,626 | 61,664 | 7,091 | -54,573 | 13,339 | 59,366 | 72,705 | 18,132 | |
26. | Aug | 2024 | 58,671 | 60,619 | 6,854 | -53,764 | 13,339 | 58,741 | 72,080 | 18,316 | |
27. | Sep | 2024 | 59,716 | 59,573 | 6,622 | -52,951 | 13,339 | 58,116 | 71,455 | 18,504 | |
28. | Oct | 2024 | 60,761 | 58,528 | 6,394 | -52,135 | 13,339 | 57,492 | 70,830 | 18,696 | |
29. | Nov | 2024 | 61,806 | 57,483 | 6,169 | -51,314 | 13,339 | 56,867 | 70,205 | 18,892 | |
30. | Dec | 2024 | 62,851 | 56,438 | 5,949 | -50,489 | 13,339 | 56,242 | 69,581 | 19,091 | |
31. | Jan | 2025 | 63,897 | 55,393 | 5,733 | -49,660 | 13,339 | 55,617 | 68,956 | 19,295 | |
32. | Feb | 2025 | 64,942 | 54,348 | 5,520 | -48,827 | 13,339 | 54,992 | 68,331 | 19,503 | |
33. | Mar | 2025 | 65,987 | 53,302 | 5,312 | -47,991 | 13,339 | 54,367 | 67,706 | 19,715 | |
34. | Apr | 2025 | 67,032 | 52,257 | 5,108 | -47,150 | 13,339 | 53,742 | 67,081 | 19,931 | |
35. | May | 2025 | 68,077 | 51,212 | 4,907 | -46,305 | 13,339 | 53,117 | 66,456 | 20,151 | |
36. | Jun | 2025 | 69,122 | 50,167 | 4,711 | -45,456 | 13,339 | 52,492 | 65,831 | 20,375 | |
End Of Year 3 | |||||||||||
37. | Jul | 2025 | 70,167 | 49,122 | 4,519 | -44,603 | 13,339 | 51,867 | 65,206 | 20,603 | |
38. | Aug | 2025 | 71,213 | 48,077 | 4,330 | -43,746 | 13,339 | 51,242 | 64,581 | 20,835 | |
39. | Sep | 2025 | 72,258 | 47,032 | 4,146 | -42,885 | 13,339 | 50,618 | 63,956 | 21,071 | |
40. | Oct | 2025 | 73,303 | 45,986 | 3,966 | -42,021 | 13,339 | 49,993 | 63,331 | 21,311 | |
41. | Nov | 2025 | 74,348 | 44,941 | 3,790 | -41,152 | 13,339 | 49,368 | 62,707 | 21,555 | |
42. | Dec | 2025 | 75,393 | 43,896 | 3,617 | -40,279 | 13,339 | 48,743 | 62,082 | 21,803 | |
43. | Jan | 2026 | 76,438 | 42,851 | 3,449 | -39,402 | 13,339 | 48,118 | 61,457 | 22,055 | |
44. | Feb | 2026 | 77,483 | 41,806 | 3,285 | -38,521 | 13,339 | 47,493 | 60,832 | 22,311 | |
45. | Mar | 2026 | 78,529 | 40,761 | 3,125 | -37,636 | 13,339 | 46,868 | 60,207 | 22,571 | |
46. | Apr | 2026 | 79,574 | 39,716 | 2,968 | -36,747 | 13,339 | 46,243 | 59,582 | 22,835 | |
47. | May | 2026 | 80,619 | 38,670 | 2,816 | -35,854 | 13,339 | 45,618 | 58,957 | 23,103 | |
48. | Jun | 2026 | 81,664 | 37,625 | 2,668 | -34,957 | 13,339 | 44,993 | 58,332 | 23,375 | |
End Of Year 4 | |||||||||||
49. | Jul | 2026 | 82,709 | 36,580 | 2,524 | -34,056 | 13,339 | 44,368 | 57,707 | 23,651 | |
50. | Aug | 2026 | 83,754 | 35,535 | 2,384 | -33,151 | 13,339 | 43,744 | 57,082 | 23,931 | |
51. | Sep | 2026 | 84,799 | 34,490 | 2,247 | -32,242 | 13,339 | 43,119 | 56,457 | 24,215 | |
52. | Oct | 2026 | 85,845 | 33,445 | 2,115 | -31,330 | 13,339 | 42,494 | 55,833 | 24,503 | |
53. | Nov | 2026 | 86,890 | 32,400 | 1,987 | -30,413 | 13,339 | 41,869 | 55,208 | 24,795 | |
54. | Dec | 2026 | 87,935 | 31,354 | 1,863 | -29,492 | 13,339 | 41,244 | 54,583 | 25,091 | |
55. | Jan | 2027 | 88,980 | 30,309 | 1,743 | -28,567 | 13,339 | 40,619 | 53,958 | 25,391 | |
56. | Feb | 2027 | 90,025 | 29,264 | 1,626 | -27,638 | 13,339 | 39,994 | 53,333 | 25,695 | |
57. | Mar | 2027 | 91,070 | 28,219 | 1,514 | -26,705 | 13,339 | 39,369 | 52,708 | 26,003 | |
58. | Apr | 2027 | 92,116 | 27,174 | 1,406 | -25,768 | 13,339 | 38,744 | 52,083 | 26,315 | |
59. | May | 2027 | 93,161 | 26,129 | 1,302 | -24,827 | 13,339 | 38,119 | 51,458 | 26,631 | |
60. | Jun | 2027 | 94,206 | 25,084 | 1,202 | -23,882 | 13,339 | 37,495 | 50,833 | 26,952 | |
End Of Year 5 | |||||||||||
61. | Jul | 2027 | 95,251 | 24,038 | 1,106 | -22,933 | 12,450 | 36,870 | 49,319 | 26,386 | |
62. | Aug | 2027 | 96,296 | 22,993 | 1,014 | -21,980 | 12,450 | 36,245 | 48,694 | 26,714 | |
63. | Sep | 2027 | 97,341 | 21,948 | 925 | -21,023 | 12,450 | 35,620 | 48,069 | 27,047 | |
64. | Oct | 2027 | 98,386 | 20,903 | 841 | -20,062 | 12,450 | 34,995 | 47,444 | 27,383 | |
65. | Nov | 2027 | 99,432 | 19,858 | 761 | -19,097 | 12,450 | 34,370 | 46,819 | 27,723 | |
66. | Dec | 2027 | 100,477 | 18,813 | 685 | -18,128 | 12,450 | 33,745 | 46,195 | 28,067 | |
67. | Jan | 2028 | 101,522 | 17,767 | 613 | -17,155 | 12,450 | 33,120 | 45,570 | 28,415 | |
68. | Feb | 2028 | 102,567 | 16,722 | 545 | -16,178 | 12,450 | 32,495 | 44,945 | 28,767 | |
69. | Mar | 2028 | 103,612 | 15,677 | 481 | -15,196 | 12,450 | 31,870 | 44,320 | 29,123 | |
70. | Apr | 2028 | 104,657 | 14,632 | 421 | -14,211 | 12,450 | 31,245 | 43,695 | 29,483 | |
71. | May | 2028 | 105,702 | 13,587 | 365 | -13,222 | 12,450 | 30,621 | 43,070 | 29,848 | |
72. | Jun | 2028 | 106,748 | 12,542 | 312 | -12,229 | 12,450 | 29,996 | 42,445 | 30,216 | |
End Of Year 6 | |||||||||||
73. | Jul | 2028 | 107,793 | 11,497 | 264 | -11,232 | 11,560 | 29,371 | 40,931 | 29,699 | |
74. | Aug | 2028 | 108,838 | 10,451 | 220 | -10,231 | 11,560 | 28,746 | 40,306 | 30,075 | |
75. | Sep | 2028 | 109,883 | 9,406 | 180 | -9,226 | 11,560 | 28,121 | 39,681 | 30,455 | |
76. | Oct | 2028 | 110,928 | 8,361 | 144 | -8,217 | 11,560 | 27,496 | 39,056 | 30,839 | |
77. | Nov | 2028 | 111,973 | 7,316 | 112 | -7,204 | 11,560 | 26,871 | 38,431 | 31,227 | |
78. | Dec | 2028 | 113,018 | 6,271 | 84 | -6,187 | 11,560 | 26,246 | 37,806 | 31,620 | |
79. | Jan | 2029 | 114,064 | 5,226 | 60 | -5,166 | 11,560 | 25,621 | 37,181 | 32,016 | |
80. | Feb | 2029 | 115,109 | 4,181 | 40 | -4,141 | 11,560 | 24,996 | 36,557 | 32,416 | |
81. | Mar | 2029 | 116,154 | 3,135 | 24 | -3,111 | 11,560 | 24,371 | 35,932 | 32,820 | |
82. | Apr | 2029 | 117,199 | 2,090 | 12 | -2,078 | 11,560 | 23,747 | 35,307 | 33,228 | |
83. | May | 2029 | 118,244 | 1,045 | 4 | -1,041 | 11,560 | 23,122 | 34,682 | 33,641 | |
84. | Jun | 2029 | 119,289 | 0 | 0 | 0 | 11,560 | 22,497 | 34,057 | 34,057 | Loan Fully Paid |
End Of Year 7 | |||||||||||
85. | Jul | 2029 | 119,289 | 0 | 0 | 0 | 10,671 | 21,872 | 32,543 | 32,543 | |
86. | Aug | 2029 | 119,289 | 0 | 0 | 0 | 10,671 | 21,247 | 31,918 | 31,918 | |
87. | Sep | 2029 | 119,289 | 0 | 0 | 0 | 10,671 | 20,622 | 31,293 | 31,293 | |
88. | Oct | 2029 | 119,289 | 0 | 0 | 0 | 10,671 | 19,997 | 30,668 | 30,668 | |
89. | Nov | 2029 | 119,289 | 0 | 0 | 0 | 10,671 | 19,372 | 30,043 | 30,043 | |
90. | Dec | 2029 | 119,289 | 0 | 0 | 0 | 10,671 | 18,747 | 29,418 | 29,418 | |
91. | Jan | 2030 | 119,289 | 0 | 0 | 0 | 10,671 | 18,122 | 28,793 | 28,793 | |
92. | Feb | 2030 | 119,289 | 0 | 0 | 0 | 10,671 | 17,497 | 28,168 | 28,168 | |
93. | Mar | 2030 | 119,289 | 0 | 0 | 0 | 10,671 | 16,873 | 27,544 | 27,544 | |
94. | Apr | 2030 | 119,289 | 0 | 0 | 0 | 10,671 | 16,248 | 26,919 | 26,919 | |
95. | May | 2030 | 119,289 | 0 | 0 | 0 | 10,671 | 15,623 | 26,294 | 26,294 | |
96. | Jun | 2030 | 119,289 | 0 | 0 | 0 | 10,671 | 14,998 | 25,669 | 25,669 | |
End Of Year 8 | |||||||||||
97. | Jul | 2030 | 119,289 | 0 | 0 | 0 | 9,782 | 14,373 | 24,155 | 24,155 | |
98. | Aug | 2030 | 119,289 | 0 | 0 | 0 | 9,782 | 13,748 | 23,530 | 23,530 | |
99. | Sep | 2030 | 119,289 | 0 | 0 | 0 | 9,782 | 13,123 | 22,905 | 22,905 | |
100. | Oct | 2030 | 119,289 | 0 | 0 | 0 | 9,782 | 12,498 | 22,280 | 22,280 | |
101. | Nov | 2030 | 119,289 | 0 | 0 | 0 | 9,782 | 11,873 | 21,655 | 21,655 | |
102. | Dec | 2030 | 119,289 | 0 | 0 | 0 | 9,782 | 11,248 | 21,030 | 21,030 | |
103. | Jan | 2031 | 119,289 | 0 | 0 | 0 | 9,782 | 10,623 | 20,405 | 20,405 | |
104. | Feb | 2031 | 119,289 | 0 | 0 | 0 | 9,782 | 9,999 | 19,780 | 19,780 | |
105. | Mar | 2031 | 119,289 | 0 | 0 | 0 | 9,782 | 9,374 | 19,155 | 19,155 | |
106. | Apr | 2031 | 119,289 | 0 | 0 | 0 | 9,782 | 8,749 | 18,530 | 18,530 | |
107. | May | 2031 | 119,289 | 0 | 0 | 0 | 9,782 | 8,124 | 17,906 | 17,906 | |
108. | Jun | 2031 | 119,289 | 0 | 0 | 0 | 9,782 | 7,499 | 17,281 | 17,281 | |
End Of Year 9 | |||||||||||
109. | Jul | 2031 | 119,289 | 0 | 0 | 0 | 8,893 | 6,874 | 15,766 | 15,766 | |
110. | Aug | 2031 | 119,289 | 0 | 0 | 0 | 8,893 | 6,249 | 15,142 | 15,142 | |
111. | Sep | 2031 | 119,289 | 0 | 0 | 0 | 8,893 | 5,624 | 14,517 | 14,517 | |
112. | Oct | 2031 | 119,289 | 0 | 0 | 0 | 8,893 | 4,999 | 13,892 | 13,892 | |
113. | Nov | 2031 | 119,289 | 0 | 0 | 0 | 8,893 | 4,374 | 13,267 | 13,267 | |
114. | Dec | 2031 | 119,289 | 0 | 0 | 0 | 8,893 | 3,749 | 12,642 | 12,642 | |
115. | Jan | 2032 | 119,289 | 0 | 0 | 0 | 8,893 | 3,125 | 12,017 | 12,017 | |
116. | Feb | 2032 | 119,289 | 0 | 0 | 0 | 8,893 | 2,500 | 11,392 | 11,392 | |
117. | Mar | 2032 | 119,289 | 0 | 0 | 0 | 8,893 | 1,875 | 10,767 | 10,767 | |
118. | Apr | 2032 | 119,289 | 0 | 0 | 0 | 8,893 | 1,250 | 10,142 | 10,142 | |
119. | May | 2032 | 119,289 | 0 | 0 | 0 | 8,893 | 625 | 9,517 | 9,517 | |
120. | Jun | 2032 | 119,289 | 0 | 0 | 0 | 8,893 | 0 | 8,893 | 8,893 | |
End Of Year 10 |