This car is no longer available in the market. | |
Latest OMV: | $16,960 |
Engine Cap: | 1496 cc |
Power: | 114Bhp |
Torque: | 148Nm |
Type: | 5 Door Hatch |
Euro NCAP: | N.A |
User Ratings: | N.A |
Loan Redemption Amount | Paper/Deregistration Value | |||
Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
Jul | 2022 | 79,569 | 87,084 | 20,324 |
Aug | 2022 | 78,611 | 86,459 | 20,353 |
Sep | 2022 | 77,652 | 85,834 | 20,385 |
Oct | 2022 | 76,693 | 85,209 | 20,421 |
Nov | 2022 | 75,735 | 84,584 | 20,461 |
Dec | 2022 | 74,776 | 83,960 | 20,505 |
Jan | 2023 | 73,817 | 83,335 | 20,552 |
Feb | 2023 | 72,859 | 82,710 | 20,603 |
Mar | 2023 | 71,900 | 82,085 | 20,657 |
Apr | 2023 | 70,941 | 81,460 | 20,715 |
May | 2023 | 69,983 | 80,835 | 20,777 |
Jun | 2023 | 69,024 | 80,210 | 20,843 |
End Of Year 1 | ||||
Jul | 2023 | 68,065 | 79,585 | 20,912 |
Aug | 2023 | 67,107 | 78,960 | 20,985 |
Sep | 2023 | 66,148 | 78,335 | 21,061 |
Oct | 2023 | 65,189 | 77,710 | 21,142 |
Nov | 2023 | 64,231 | 77,086 | 21,225 |
Dec | 2023 | 63,272 | 76,461 | 21,313 |
Jan | 2024 | 62,313 | 75,836 | 21,404 |
Feb | 2024 | 61,355 | 75,211 | 21,499 |
Mar | 2024 | 60,396 | 74,586 | 21,598 |
Apr | 2024 | 59,437 | 73,961 | 21,700 |
May | 2024 | 58,479 | 73,336 | 21,806 |
Jun | 2024 | 57,520 | 72,711 | 21,916 |
End Of Year 2 | ||||
Jul | 2024 | 56,561 | 72,086 | 22,029 |
Aug | 2024 | 55,603 | 71,461 | 22,146 |
Sep | 2024 | 54,644 | 70,836 | 22,266 |
Oct | 2024 | 53,685 | 70,212 | 22,391 |
Nov | 2024 | 52,727 | 69,587 | 22,519 |
Dec | 2024 | 51,768 | 68,962 | 22,650 |
Jan | 2025 | 50,809 | 68,337 | 22,786 |
Feb | 2025 | 49,851 | 67,712 | 22,925 |
Mar | 2025 | 48,892 | 67,087 | 23,067 |
Apr | 2025 | 47,933 | 66,462 | 23,214 |
May | 2025 | 46,975 | 65,837 | 23,364 |
Jun | 2025 | 46,016 | 65,212 | 23,518 |
End Of Year 3 | ||||
Jul | 2025 | 45,057 | 64,587 | 23,675 |
Aug | 2025 | 44,099 | 63,962 | 23,836 |
Sep | 2025 | 43,140 | 63,338 | 24,001 |
Oct | 2025 | 42,181 | 62,713 | 24,169 |
Nov | 2025 | 41,223 | 62,088 | 24,341 |
Dec | 2025 | 40,264 | 61,463 | 24,517 |
Jan | 2026 | 39,305 | 60,838 | 24,696 |
Feb | 2026 | 38,347 | 60,213 | 24,879 |
Mar | 2026 | 37,388 | 59,588 | 25,066 |
Apr | 2026 | 36,429 | 58,963 | 25,257 |
May | 2026 | 35,471 | 58,338 | 25,451 |
Jun | 2026 | 34,512 | 57,713 | 25,649 |
End Of Year 4 | ||||
Jul | 2026 | 33,553 | 57,088 | 25,850 |
Aug | 2026 | 32,595 | 56,464 | 26,055 |
Sep | 2026 | 31,636 | 55,839 | 26,264 |
Oct | 2026 | 30,677 | 55,214 | 26,477 |
Nov | 2026 | 29,719 | 54,589 | 26,693 |
Dec | 2026 | 28,760 | 53,964 | 26,913 |
Jan | 2027 | 27,801 | 53,339 | 27,136 |
Feb | 2027 | 26,843 | 52,714 | 27,363 |
Mar | 2027 | 25,884 | 52,089 | 27,594 |
Apr | 2027 | 24,925 | 51,464 | 27,829 |
May | 2027 | 23,967 | 50,839 | 28,067 |
Jun | 2027 | 23,008 | 50,215 | 28,309 |
End Of Year 5 | ||||
Jul | 2027 | 22,049 | 48,742 | 27,706 |
Aug | 2027 | 21,091 | 48,117 | 27,956 |
Sep | 2027 | 20,132 | 47,492 | 28,209 |
Oct | 2027 | 19,173 | 46,867 | 28,465 |
Nov | 2027 | 18,215 | 46,242 | 28,725 |
Dec | 2027 | 17,256 | 45,617 | 28,989 |
Jan | 2028 | 16,297 | 44,992 | 29,257 |
Feb | 2028 | 15,339 | 44,367 | 29,528 |
Mar | 2028 | 14,380 | 43,742 | 29,803 |
Apr | 2028 | 13,421 | 43,117 | 30,082 |
May | 2028 | 12,463 | 42,493 | 30,364 |
Jun | 2028 | 11,504 | 41,868 | 30,650 |
End Of Year 6 | ||||
Jul | 2028 | 10,545 | 40,395 | 30,092 |
Aug | 2028 | 9,587 | 39,770 | 30,385 |
Sep | 2028 | 8,628 | 39,145 | 30,682 |
Oct | 2028 | 7,669 | 38,520 | 30,983 |
Nov | 2028 | 6,711 | 37,895 | 31,287 |
Dec | 2028 | 5,752 | 37,270 | 31,595 |
Jan | 2029 | 4,793 | 36,645 | 31,907 |
Feb | 2029 | 3,835 | 36,020 | 32,222 |
Mar | 2029 | 2,876 | 35,395 | 32,541 |
Apr | 2029 | 1,917 | 34,771 | 32,864 |
May | 2029 | 959 | 34,146 | 33,191 |
Jun | 2029 | 0 | 33,521 | 33,521 |
End Of Year 7 | ||||
Jul | 2029 | 0 | 32,048 | 32,048 |
Aug | 2029 | 0 | 31,423 | 31,423 |
Sep | 2029 | 0 | 30,798 | 30,798 |
Oct | 2029 | 0 | 30,173 | 30,173 |
Nov | 2029 | 0 | 29,548 | 29,548 |
Dec | 2029 | 0 | 28,923 | 28,923 |
Jan | 2030 | 0 | 28,298 | 28,298 |
Feb | 2030 | 0 | 27,673 | 27,673 |
Mar | 2030 | 0 | 27,049 | 27,049 |
Apr | 2030 | 0 | 26,424 | 26,424 |
May | 2030 | 0 | 25,799 | 25,799 |
Jun | 2030 | 0 | 25,174 | 25,174 |
End Of Year 8 | ||||
Jul | 2030 | 0 | 23,701 | 23,701 |
Aug | 2030 | 0 | 23,076 | 23,076 |
Sep | 2030 | 0 | 22,451 | 22,451 |
Oct | 2030 | 0 | 21,826 | 21,826 |
Nov | 2030 | 0 | 21,201 | 21,201 |
Dec | 2030 | 0 | 20,576 | 20,576 |
Jan | 2031 | 0 | 19,951 | 19,951 |
Feb | 2031 | 0 | 19,327 | 19,327 |
Mar | 2031 | 0 | 18,702 | 18,702 |
Apr | 2031 | 0 | 18,077 | 18,077 |
May | 2031 | 0 | 17,452 | 17,452 |
Jun | 2031 | 0 | 16,827 | 16,827 |
End Of Year 9 | ||||
Jul | 2031 | 0 | 15,354 | 15,354 |
Aug | 2031 | 0 | 14,729 | 14,729 |
Sep | 2031 | 0 | 14,104 | 14,104 |
Oct | 2031 | 0 | 13,479 | 13,479 |
Nov | 2031 | 0 | 12,854 | 12,854 |
Dec | 2031 | 0 | 12,229 | 12,229 |
Jan | 2032 | 0 | 11,605 | 11,605 |
Feb | 2032 | 0 | 10,980 | 10,980 |
Mar | 2032 | 0 | 10,355 | 10,355 |
Apr | 2032 | 0 | 9,730 | 9,730 |
May | 2032 | 0 | 9,105 | 9,105 |
Jun | 2032 | 0 | 8,480 | 8,480 |
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 | 29,849 | 79,569 | 12,809 | -66,760 | 12,720 | 74,364 | 87,084 | 20,324 | |
2. | Aug | 2022 | 30,807 | 78,611 | 12,504 | -66,106 | 12,720 | 73,739 | 86,459 | 20,353 | |
3. | Sep | 2022 | 31,766 | 77,652 | 12,203 | -65,449 | 12,720 | 73,114 | 85,834 | 20,385 | |
4. | Oct | 2022 | 32,725 | 76,693 | 11,905 | -64,788 | 12,720 | 72,489 | 85,209 | 20,421 | |
5. | Nov | 2022 | 33,683 | 75,735 | 11,611 | -64,123 | 12,720 | 71,864 | 84,584 | 20,461 | |
6. | Dec | 2022 | 34,642 | 74,776 | 11,321 | -63,455 | 12,720 | 71,240 | 83,960 | 20,505 | |
7. | Jan | 2023 | 35,601 | 73,817 | 11,035 | -62,783 | 12,720 | 70,615 | 83,335 | 20,552 | |
8. | Feb | 2023 | 36,559 | 72,859 | 10,752 | -62,107 | 12,720 | 69,990 | 82,710 | 20,603 | |
9. | Mar | 2023 | 37,518 | 71,900 | 10,472 | -61,428 | 12,720 | 69,365 | 82,085 | 20,657 | |
10. | Apr | 2023 | 38,477 | 70,941 | 10,197 | -60,745 | 12,720 | 68,740 | 81,460 | 20,715 | |
11. | May | 2023 | 39,435 | 69,983 | 9,925 | -60,058 | 12,720 | 68,115 | 80,835 | 20,777 | |
12. | Jun | 2023 | 40,394 | 69,024 | 9,657 | -59,367 | 12,720 | 67,490 | 80,210 | 20,843 | |
End Of Year 1 | |||||||||||
13. | Jul | 2023 | 41,353 | 68,065 | 9,392 | -58,673 | 12,720 | 66,865 | 79,585 | 20,912 | |
14. | Aug | 2023 | 42,311 | 67,107 | 9,131 | -57,976 | 12,720 | 66,240 | 78,960 | 20,985 | |
15. | Sep | 2023 | 43,270 | 66,148 | 8,874 | -57,274 | 12,720 | 65,615 | 78,335 | 21,061 | |
16. | Oct | 2023 | 44,229 | 65,189 | 8,620 | -56,569 | 12,720 | 64,990 | 77,710 | 21,142 | |
17. | Nov | 2023 | 45,187 | 64,231 | 8,371 | -55,860 | 12,720 | 64,366 | 77,086 | 21,225 | |
18. | Dec | 2023 | 46,146 | 63,272 | 8,124 | -55,148 | 12,720 | 63,741 | 76,461 | 21,313 | |
19. | Jan | 2024 | 47,105 | 62,313 | 7,882 | -54,432 | 12,720 | 63,116 | 75,836 | 21,404 | |
20. | Feb | 2024 | 48,063 | 61,355 | 7,643 | -53,712 | 12,720 | 62,491 | 75,211 | 21,499 | |
21. | Mar | 2024 | 49,022 | 60,396 | 7,408 | -52,988 | 12,720 | 61,866 | 74,586 | 21,598 | |
22. | Apr | 2024 | 49,981 | 59,437 | 7,176 | -52,261 | 12,720 | 61,241 | 73,961 | 21,700 | |
23. | May | 2024 | 50,939 | 58,479 | 6,948 | -51,530 | 12,720 | 60,616 | 73,336 | 21,806 | |
24. | Jun | 2024 | 51,898 | 57,520 | 6,724 | -50,796 | 12,720 | 59,991 | 72,711 | 21,916 | |
End Of Year 2 | |||||||||||
25. | Jul | 2024 | 52,857 | 56,561 | 6,504 | -50,057 | 12,720 | 59,366 | 72,086 | 22,029 | |
26. | Aug | 2024 | 53,815 | 55,603 | 6,287 | -49,316 | 12,720 | 58,741 | 71,461 | 22,146 | |
27. | Sep | 2024 | 54,774 | 54,644 | 6,074 | -48,570 | 12,720 | 58,116 | 70,836 | 22,266 | |
28. | Oct | 2024 | 55,733 | 53,685 | 5,865 | -47,821 | 12,720 | 57,492 | 70,212 | 22,391 | |
29. | Nov | 2024 | 56,691 | 52,727 | 5,659 | -47,068 | 12,720 | 56,867 | 69,587 | 22,519 | |
30. | Dec | 2024 | 57,650 | 51,768 | 5,457 | -46,311 | 12,720 | 56,242 | 68,962 | 22,650 | |
31. | Jan | 2025 | 58,609 | 50,809 | 5,258 | -45,551 | 12,720 | 55,617 | 68,337 | 22,786 | |
32. | Feb | 2025 | 59,567 | 49,851 | 5,063 | -44,787 | 12,720 | 54,992 | 67,712 | 22,925 | |
33. | Mar | 2025 | 60,526 | 48,892 | 4,872 | -44,020 | 12,720 | 54,367 | 67,087 | 23,067 | |
34. | Apr | 2025 | 61,485 | 47,933 | 4,685 | -43,248 | 12,720 | 53,742 | 66,462 | 23,214 | |
35. | May | 2025 | 62,443 | 46,975 | 4,501 | -42,473 | 12,720 | 53,117 | 65,837 | 23,364 | |
36. | Jun | 2025 | 63,402 | 46,016 | 4,321 | -41,695 | 12,720 | 52,492 | 65,212 | 23,518 | |
End Of Year 3 | |||||||||||
37. | Jul | 2025 | 64,361 | 45,057 | 4,145 | -40,912 | 12,720 | 51,867 | 64,587 | 23,675 | |
38. | Aug | 2025 | 65,319 | 44,099 | 3,972 | -40,127 | 12,720 | 51,242 | 63,962 | 23,836 | |
39. | Sep | 2025 | 66,278 | 43,140 | 3,803 | -39,337 | 12,720 | 50,618 | 63,338 | 24,001 | |
40. | Oct | 2025 | 67,237 | 42,181 | 3,638 | -38,544 | 12,720 | 49,993 | 62,713 | 24,169 | |
41. | Nov | 2025 | 68,195 | 41,223 | 3,476 | -37,747 | 12,720 | 49,368 | 62,088 | 24,341 | |
42. | Dec | 2025 | 69,154 | 40,264 | 3,318 | -36,946 | 12,720 | 48,743 | 61,463 | 24,517 | |
43. | Jan | 2026 | 70,113 | 39,305 | 3,164 | -36,142 | 12,720 | 48,118 | 60,838 | 24,696 | |
44. | Feb | 2026 | 71,071 | 38,347 | 3,013 | -35,334 | 12,720 | 47,493 | 60,213 | 24,879 | |
45. | Mar | 2026 | 72,030 | 37,388 | 2,866 | -34,522 | 12,720 | 46,868 | 59,588 | 25,066 | |
46. | Apr | 2026 | 72,989 | 36,429 | 2,723 | -33,707 | 12,720 | 46,243 | 58,963 | 25,257 | |
47. | May | 2026 | 73,947 | 35,471 | 2,583 | -32,887 | 12,720 | 45,618 | 58,338 | 25,451 | |
48. | Jun | 2026 | 74,906 | 34,512 | 2,447 | -32,065 | 12,720 | 44,993 | 57,713 | 25,649 | |
End Of Year 4 | |||||||||||
49. | Jul | 2026 | 75,865 | 33,553 | 2,315 | -31,238 | 12,720 | 44,368 | 57,088 | 25,850 | |
50. | Aug | 2026 | 76,823 | 32,595 | 2,186 | -30,408 | 12,720 | 43,744 | 56,464 | 26,055 | |
51. | Sep | 2026 | 77,782 | 31,636 | 2,061 | -29,575 | 12,720 | 43,119 | 55,839 | 26,264 | |
52. | Oct | 2026 | 78,741 | 30,677 | 1,940 | -28,737 | 12,720 | 42,494 | 55,214 | 26,477 | |
53. | Nov | 2026 | 79,699 | 29,719 | 1,823 | -27,896 | 12,720 | 41,869 | 54,589 | 26,693 | |
54. | Dec | 2026 | 80,658 | 28,760 | 1,709 | -27,051 | 12,720 | 41,244 | 53,964 | 26,913 | |
55. | Jan | 2027 | 81,617 | 27,801 | 1,598 | -26,203 | 12,720 | 40,619 | 53,339 | 27,136 | |
56. | Feb | 2027 | 82,575 | 26,843 | 1,492 | -25,351 | 12,720 | 39,994 | 52,714 | 27,363 | |
57. | Mar | 2027 | 83,534 | 25,884 | 1,389 | -24,495 | 12,720 | 39,369 | 52,089 | 27,594 | |
58. | Apr | 2027 | 84,493 | 24,925 | 1,290 | -23,636 | 12,720 | 38,744 | 51,464 | 27,829 | |
59. | May | 2027 | 85,451 | 23,967 | 1,194 | -22,772 | 12,720 | 38,119 | 50,839 | 28,067 | |
60. | Jun | 2027 | 86,410 | 23,008 | 1,102 | -21,906 | 12,720 | 37,495 | 50,215 | 28,309 | |
End Of Year 5 | |||||||||||
61. | Jul | 2027 | 87,369 | 22,049 | 1,014 | -21,035 | 11,872 | 36,870 | 48,742 | 27,706 | |
62. | Aug | 2027 | 88,327 | 21,091 | 930 | -20,161 | 11,872 | 36,245 | 48,117 | 27,956 | |
63. | Sep | 2027 | 89,286 | 20,132 | 849 | -19,283 | 11,872 | 35,620 | 47,492 | 28,209 | |
64. | Oct | 2027 | 90,245 | 19,173 | 772 | -18,402 | 11,872 | 34,995 | 46,867 | 28,465 | |
65. | Nov | 2027 | 91,203 | 18,215 | 698 | -17,517 | 11,872 | 34,370 | 46,242 | 28,725 | |
66. | Dec | 2027 | 92,162 | 17,256 | 628 | -16,628 | 11,872 | 33,745 | 45,617 | 28,989 | |
67. | Jan | 2028 | 93,121 | 16,297 | 562 | -15,735 | 11,872 | 33,120 | 44,992 | 29,257 | |
68. | Feb | 2028 | 94,079 | 15,339 | 500 | -14,839 | 11,872 | 32,495 | 44,367 | 29,528 | |
69. | Mar | 2028 | 95,038 | 14,380 | 441 | -13,939 | 11,872 | 31,870 | 43,742 | 29,803 | |
70. | Apr | 2028 | 95,997 | 13,421 | 386 | -13,036 | 11,872 | 31,245 | 43,117 | 30,082 | |
71. | May | 2028 | 96,955 | 12,463 | 334 | -12,128 | 11,872 | 30,621 | 42,493 | 30,364 | |
72. | Jun | 2028 | 97,914 | 11,504 | 287 | -11,217 | 11,872 | 29,996 | 41,868 | 30,650 | |
End Of Year 6 | |||||||||||
73. | Jul | 2028 | 98,873 | 10,545 | 243 | -10,303 | 11,024 | 29,371 | 40,395 | 30,092 | |
74. | Aug | 2028 | 99,831 | 9,587 | 202 | -9,385 | 11,024 | 28,746 | 39,770 | 30,385 | |
75. | Sep | 2028 | 100,790 | 8,628 | 165 | -8,463 | 11,024 | 28,121 | 39,145 | 30,682 | |
76. | Oct | 2028 | 101,749 | 7,669 | 132 | -7,537 | 11,024 | 27,496 | 38,520 | 30,983 | |
77. | Nov | 2028 | 102,707 | 6,711 | 103 | -6,608 | 11,024 | 26,871 | 37,895 | 31,287 | |
78. | Dec | 2028 | 103,666 | 5,752 | 77 | -5,675 | 11,024 | 26,246 | 37,270 | 31,595 | |
79. | Jan | 2029 | 104,625 | 4,793 | 55 | -4,738 | 11,024 | 25,621 | 36,645 | 31,907 | |
80. | Feb | 2029 | 105,583 | 3,835 | 37 | -3,798 | 11,024 | 24,996 | 36,020 | 32,222 | |
81. | Mar | 2029 | 106,542 | 2,876 | 22 | -2,854 | 11,024 | 24,371 | 35,395 | 32,541 | |
82. | Apr | 2029 | 107,501 | 1,917 | 11 | -1,906 | 11,024 | 23,747 | 34,771 | 32,864 | |
83. | May | 2029 | 108,459 | 959 | 4 | -955 | 11,024 | 23,122 | 34,146 | 33,191 | |
84. | Jun | 2029 | 109,418 | 0 | 0 | 0 | 11,024 | 22,497 | 33,521 | 33,521 | Loan Fully Paid |
End Of Year 7 | |||||||||||
85. | Jul | 2029 | 109,418 | 0 | 0 | 0 | 10,176 | 21,872 | 32,048 | 32,048 | |
86. | Aug | 2029 | 109,418 | 0 | 0 | 0 | 10,176 | 21,247 | 31,423 | 31,423 | |
87. | Sep | 2029 | 109,418 | 0 | 0 | 0 | 10,176 | 20,622 | 30,798 | 30,798 | |
88. | Oct | 2029 | 109,418 | 0 | 0 | 0 | 10,176 | 19,997 | 30,173 | 30,173 | |
89. | Nov | 2029 | 109,418 | 0 | 0 | 0 | 10,176 | 19,372 | 29,548 | 29,548 | |
90. | Dec | 2029 | 109,418 | 0 | 0 | 0 | 10,176 | 18,747 | 28,923 | 28,923 | |
91. | Jan | 2030 | 109,418 | 0 | 0 | 0 | 10,176 | 18,122 | 28,298 | 28,298 | |
92. | Feb | 2030 | 109,418 | 0 | 0 | 0 | 10,176 | 17,497 | 27,673 | 27,673 | |
93. | Mar | 2030 | 109,418 | 0 | 0 | 0 | 10,176 | 16,873 | 27,049 | 27,049 | |
94. | Apr | 2030 | 109,418 | 0 | 0 | 0 | 10,176 | 16,248 | 26,424 | 26,424 | |
95. | May | 2030 | 109,418 | 0 | 0 | 0 | 10,176 | 15,623 | 25,799 | 25,799 | |
96. | Jun | 2030 | 109,418 | 0 | 0 | 0 | 10,176 | 14,998 | 25,174 | 25,174 | |
End Of Year 8 | |||||||||||
97. | Jul | 2030 | 109,418 | 0 | 0 | 0 | 9,328 | 14,373 | 23,701 | 23,701 | |
98. | Aug | 2030 | 109,418 | 0 | 0 | 0 | 9,328 | 13,748 | 23,076 | 23,076 | |
99. | Sep | 2030 | 109,418 | 0 | 0 | 0 | 9,328 | 13,123 | 22,451 | 22,451 | |
100. | Oct | 2030 | 109,418 | 0 | 0 | 0 | 9,328 | 12,498 | 21,826 | 21,826 | |
101. | Nov | 2030 | 109,418 | 0 | 0 | 0 | 9,328 | 11,873 | 21,201 | 21,201 | |
102. | Dec | 2030 | 109,418 | 0 | 0 | 0 | 9,328 | 11,248 | 20,576 | 20,576 | |
103. | Jan | 2031 | 109,418 | 0 | 0 | 0 | 9,328 | 10,623 | 19,951 | 19,951 | |
104. | Feb | 2031 | 109,418 | 0 | 0 | 0 | 9,328 | 9,999 | 19,327 | 19,327 | |
105. | Mar | 2031 | 109,418 | 0 | 0 | 0 | 9,328 | 9,374 | 18,702 | 18,702 | |
106. | Apr | 2031 | 109,418 | 0 | 0 | 0 | 9,328 | 8,749 | 18,077 | 18,077 | |
107. | May | 2031 | 109,418 | 0 | 0 | 0 | 9,328 | 8,124 | 17,452 | 17,452 | |
108. | Jun | 2031 | 109,418 | 0 | 0 | 0 | 9,328 | 7,499 | 16,827 | 16,827 | |
End Of Year 9 | |||||||||||
109. | Jul | 2031 | 109,418 | 0 | 0 | 0 | 8,480 | 6,874 | 15,354 | 15,354 | |
110. | Aug | 2031 | 109,418 | 0 | 0 | 0 | 8,480 | 6,249 | 14,729 | 14,729 | |
111. | Sep | 2031 | 109,418 | 0 | 0 | 0 | 8,480 | 5,624 | 14,104 | 14,104 | |
112. | Oct | 2031 | 109,418 | 0 | 0 | 0 | 8,480 | 4,999 | 13,479 | 13,479 | |
113. | Nov | 2031 | 109,418 | 0 | 0 | 0 | 8,480 | 4,374 | 12,854 | 12,854 | |
114. | Dec | 2031 | 109,418 | 0 | 0 | 0 | 8,480 | 3,749 | 12,229 | 12,229 | |
115. | Jan | 2032 | 109,418 | 0 | 0 | 0 | 8,480 | 3,125 | 11,605 | 11,605 | |
116. | Feb | 2032 | 109,418 | 0 | 0 | 0 | 8,480 | 2,500 | 10,980 | 10,980 | |
117. | Mar | 2032 | 109,418 | 0 | 0 | 0 | 8,480 | 1,875 | 10,355 | 10,355 | |
118. | Apr | 2032 | 109,418 | 0 | 0 | 0 | 8,480 | 1,250 | 9,730 | 9,730 | |
119. | May | 2032 | 109,418 | 0 | 0 | 0 | 8,480 | 625 | 9,105 | 9,105 | |
120. | Jun | 2032 | 109,418 | 0 | 0 | 0 | 8,480 | 0 | 8,480 | 8,480 | |
End Of Year 10 |