This car is no longer available in the market. | |
Latest OMV: | $19,990 |
Engine Cap: | 1598 cc |
Power: | 121Bhp @ 6000rpm |
Torque: | 154Nm @ 5200rpm |
Type: | Sedan |
Euro NCAP: | N.A |
User Ratings: | N.A |
Loan Redemption Amount | Paper/Deregistration Value | |||
Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
Sep | 2022 | 99,059 | 94,326 | 11,214 |
Oct | 2022 | 97,865 | 93,659 | 11,361 |
Nov | 2022 | 96,672 | 92,993 | 11,513 |
Dec | 2022 | 95,478 | 92,326 | 11,669 |
Jan | 2023 | 94,285 | 91,659 | 11,830 |
Feb | 2023 | 93,091 | 90,993 | 11,995 |
Mar | 2023 | 91,898 | 90,326 | 12,165 |
Apr | 2023 | 90,704 | 89,659 | 12,340 |
May | 2023 | 89,511 | 88,993 | 12,519 |
Jun | 2023 | 88,317 | 88,326 | 12,703 |
Jul | 2023 | 87,124 | 87,659 | 12,891 |
Aug | 2023 | 85,930 | 86,993 | 13,084 |
End Of Year 1 | ||||
Sep | 2023 | 84,737 | 86,326 | 13,281 |
Oct | 2023 | 83,543 | 85,659 | 13,483 |
Nov | 2023 | 82,350 | 84,993 | 13,690 |
Dec | 2023 | 81,156 | 84,326 | 13,901 |
Jan | 2024 | 79,963 | 83,659 | 14,117 |
Feb | 2024 | 78,769 | 82,993 | 14,337 |
Mar | 2024 | 77,576 | 82,326 | 14,562 |
Apr | 2024 | 76,382 | 81,659 | 14,792 |
May | 2024 | 75,189 | 80,993 | 15,026 |
Jun | 2024 | 73,996 | 80,326 | 15,264 |
Jul | 2024 | 72,802 | 79,659 | 15,508 |
Aug | 2024 | 71,609 | 78,993 | 15,755 |
End Of Year 2 | ||||
Sep | 2024 | 70,415 | 78,326 | 16,008 |
Oct | 2024 | 69,222 | 77,659 | 16,265 |
Nov | 2024 | 68,028 | 76,993 | 16,526 |
Dec | 2024 | 66,835 | 76,326 | 16,792 |
Jan | 2025 | 65,641 | 75,659 | 17,063 |
Feb | 2025 | 64,448 | 74,993 | 17,338 |
Mar | 2025 | 63,254 | 74,326 | 17,618 |
Apr | 2025 | 62,061 | 73,659 | 17,902 |
May | 2025 | 60,867 | 72,993 | 18,191 |
Jun | 2025 | 59,674 | 72,326 | 18,485 |
Jul | 2025 | 58,480 | 71,659 | 18,783 |
Aug | 2025 | 57,287 | 70,993 | 19,085 |
End Of Year 3 | ||||
Sep | 2025 | 56,093 | 70,326 | 19,392 |
Oct | 2025 | 54,900 | 69,659 | 19,704 |
Nov | 2025 | 53,706 | 68,993 | 20,021 |
Dec | 2025 | 52,513 | 68,326 | 20,342 |
Jan | 2026 | 51,319 | 67,659 | 20,667 |
Feb | 2026 | 50,126 | 66,993 | 20,997 |
Mar | 2026 | 48,933 | 66,326 | 21,332 |
Apr | 2026 | 47,739 | 65,659 | 21,671 |
May | 2026 | 46,546 | 64,993 | 22,015 |
Jun | 2026 | 45,352 | 64,326 | 22,363 |
Jul | 2026 | 44,159 | 63,659 | 22,716 |
Aug | 2026 | 42,965 | 62,993 | 23,074 |
End Of Year 4 | ||||
Sep | 2026 | 41,772 | 62,326 | 23,436 |
Oct | 2026 | 40,578 | 61,659 | 23,803 |
Nov | 2026 | 39,385 | 60,993 | 24,174 |
Dec | 2026 | 38,191 | 60,326 | 24,550 |
Jan | 2027 | 36,998 | 59,659 | 24,930 |
Feb | 2027 | 35,804 | 58,993 | 25,315 |
Mar | 2027 | 34,611 | 58,326 | 25,705 |
Apr | 2027 | 33,417 | 57,659 | 26,099 |
May | 2027 | 32,224 | 56,993 | 26,498 |
Jun | 2027 | 31,030 | 56,326 | 26,901 |
Jul | 2027 | 29,837 | 55,659 | 27,309 |
Aug | 2027 | 28,643 | 54,993 | 27,721 |
End Of Year 5 | ||||
Sep | 2027 | 27,450 | 53,326 | 27,139 |
Oct | 2027 | 26,256 | 52,660 | 27,561 |
Nov | 2027 | 25,063 | 51,993 | 27,987 |
Dec | 2027 | 23,870 | 51,326 | 28,417 |
Jan | 2028 | 22,676 | 50,660 | 28,853 |
Feb | 2028 | 21,483 | 49,993 | 29,293 |
Mar | 2028 | 20,289 | 49,326 | 29,737 |
Apr | 2028 | 19,096 | 48,660 | 30,186 |
May | 2028 | 17,902 | 47,993 | 30,640 |
Jun | 2028 | 16,709 | 47,326 | 31,098 |
Jul | 2028 | 15,515 | 46,660 | 31,561 |
Aug | 2028 | 14,322 | 45,993 | 32,028 |
End Of Year 6 | ||||
Sep | 2028 | 13,128 | 44,327 | 31,501 |
Oct | 2028 | 11,935 | 43,660 | 31,977 |
Nov | 2028 | 10,741 | 42,994 | 32,458 |
Dec | 2028 | 9,548 | 42,327 | 32,944 |
Jan | 2029 | 8,354 | 41,660 | 33,434 |
Feb | 2029 | 7,161 | 40,994 | 33,929 |
Mar | 2029 | 5,967 | 40,327 | 34,428 |
Apr | 2029 | 4,774 | 39,660 | 34,932 |
May | 2029 | 3,580 | 38,994 | 35,441 |
Jun | 2029 | 2,387 | 38,327 | 35,954 |
Jul | 2029 | 1,193 | 37,660 | 36,471 |
Aug | 2029 | 0 | 36,994 | 36,994 |
End Of Year 7 | ||||
Sep | 2029 | 0 | 35,327 | 35,327 |
Oct | 2029 | 0 | 34,661 | 34,661 |
Nov | 2029 | 0 | 33,994 | 33,994 |
Dec | 2029 | 0 | 33,327 | 33,327 |
Jan | 2030 | 0 | 32,661 | 32,661 |
Feb | 2030 | 0 | 31,994 | 31,994 |
Mar | 2030 | 0 | 31,327 | 31,327 |
Apr | 2030 | 0 | 30,661 | 30,661 |
May | 2030 | 0 | 29,994 | 29,994 |
Jun | 2030 | 0 | 29,327 | 29,327 |
Jul | 2030 | 0 | 28,661 | 28,661 |
Aug | 2030 | 0 | 27,994 | 27,994 |
End Of Year 8 | ||||
Sep | 2030 | 0 | 26,328 | 26,328 |
Oct | 2030 | 0 | 25,661 | 25,661 |
Nov | 2030 | 0 | 24,995 | 24,995 |
Dec | 2030 | 0 | 24,328 | 24,328 |
Jan | 2031 | 0 | 23,661 | 23,661 |
Feb | 2031 | 0 | 22,995 | 22,995 |
Mar | 2031 | 0 | 22,328 | 22,328 |
Apr | 2031 | 0 | 21,661 | 21,661 |
May | 2031 | 0 | 20,995 | 20,995 |
Jun | 2031 | 0 | 20,328 | 20,328 |
Jul | 2031 | 0 | 19,661 | 19,661 |
Aug | 2031 | 0 | 18,995 | 18,995 |
End Of Year 9 | ||||
Sep | 2031 | 0 | 17,328 | 17,328 |
Oct | 2031 | 0 | 16,662 | 16,662 |
Nov | 2031 | 0 | 15,995 | 15,995 |
Dec | 2031 | 0 | 15,328 | 15,328 |
Jan | 2032 | 0 | 14,662 | 14,662 |
Feb | 2032 | 0 | 13,995 | 13,995 |
Mar | 2032 | 0 | 13,328 | 13,328 |
Apr | 2032 | 0 | 12,662 | 12,662 |
May | 2032 | 0 | 11,995 | 11,995 |
Jun | 2032 | 0 | 11,328 | 11,328 |
Jul | 2032 | 0 | 10,662 | 10,662 |
Aug | 2032 | 0 | 9,995 | 9,995 |
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. | Sep | 2022 | 37,160 | 99,059 | 15,947 | -83,112 | 14,993 | 79,333 | 94,326 | 11,214 | |
2. | Oct | 2022 | 38,354 | 97,865 | 15,567 | -82,298 | 14,993 | 78,667 | 93,659 | 11,361 | |
3. | Nov | 2022 | 39,547 | 96,672 | 15,192 | -81,480 | 14,993 | 78,000 | 92,993 | 11,513 | |
4. | Dec | 2022 | 40,741 | 95,478 | 14,821 | -80,657 | 14,993 | 77,333 | 92,326 | 11,669 | |
5. | Jan | 2023 | 41,934 | 94,285 | 14,455 | -79,829 | 14,993 | 76,667 | 91,659 | 11,830 | |
6. | Feb | 2023 | 43,128 | 93,091 | 14,094 | -78,997 | 14,993 | 76,000 | 90,993 | 11,995 | |
7. | Mar | 2023 | 44,321 | 91,898 | 13,737 | -78,160 | 14,993 | 75,333 | 90,326 | 12,165 | |
8. | Apr | 2023 | 45,515 | 90,704 | 13,385 | -77,319 | 14,993 | 74,667 | 89,659 | 12,340 | |
9. | May | 2023 | 46,708 | 89,511 | 13,037 | -76,473 | 14,993 | 74,000 | 88,993 | 12,519 | |
10. | Jun | 2023 | 47,902 | 88,317 | 12,694 | -75,623 | 14,993 | 73,333 | 88,326 | 12,703 | |
11. | Jul | 2023 | 49,095 | 87,124 | 12,356 | -74,768 | 14,993 | 72,667 | 87,659 | 12,891 | |
12. | Aug | 2023 | 50,289 | 85,930 | 12,022 | -73,908 | 14,993 | 72,000 | 86,993 | 13,084 | |
End Of Year 1 | |||||||||||
13. | Sep | 2023 | 51,482 | 84,737 | 11,692 | -73,044 | 14,993 | 71,333 | 86,326 | 13,281 | |
14. | Oct | 2023 | 52,676 | 83,543 | 11,368 | -72,176 | 14,993 | 70,667 | 85,659 | 13,483 | |
15. | Nov | 2023 | 53,869 | 82,350 | 11,047 | -71,302 | 14,993 | 70,000 | 84,993 | 13,690 | |
16. | Dec | 2023 | 55,063 | 81,156 | 10,732 | -70,425 | 14,993 | 69,333 | 84,326 | 13,901 | |
17. | Jan | 2024 | 56,256 | 79,963 | 10,421 | -69,542 | 14,993 | 68,667 | 83,659 | 14,117 | |
18. | Feb | 2024 | 57,450 | 78,769 | 10,114 | -68,655 | 14,993 | 68,000 | 82,993 | 14,337 | |
19. | Mar | 2024 | 58,643 | 77,576 | 9,812 | -67,764 | 14,993 | 67,333 | 82,326 | 14,562 | |
20. | Apr | 2024 | 59,837 | 76,382 | 9,515 | -66,868 | 14,993 | 66,667 | 81,659 | 14,792 | |
21. | May | 2024 | 61,030 | 75,189 | 9,222 | -65,967 | 14,993 | 66,000 | 80,993 | 15,026 | |
22. | Jun | 2024 | 62,223 | 73,996 | 8,934 | -65,062 | 14,993 | 65,333 | 80,326 | 15,264 | |
23. | Jul | 2024 | 63,417 | 72,802 | 8,650 | -64,152 | 14,993 | 64,667 | 79,659 | 15,508 | |
24. | Aug | 2024 | 64,610 | 71,609 | 8,371 | -63,237 | 14,993 | 64,000 | 78,993 | 15,755 | |
End Of Year 2 | |||||||||||
25. | Sep | 2024 | 65,804 | 70,415 | 8,097 | -62,318 | 14,993 | 63,333 | 78,326 | 16,008 | |
26. | Oct | 2024 | 66,997 | 69,222 | 7,827 | -61,395 | 14,993 | 62,667 | 77,659 | 16,265 | |
27. | Nov | 2024 | 68,191 | 68,028 | 7,562 | -60,466 | 14,993 | 62,000 | 76,993 | 16,526 | |
28. | Dec | 2024 | 69,384 | 66,835 | 7,301 | -59,534 | 14,993 | 61,333 | 76,326 | 16,792 | |
29. | Jan | 2025 | 70,578 | 65,641 | 7,045 | -58,596 | 14,993 | 60,667 | 75,659 | 17,063 | |
30. | Feb | 2025 | 71,771 | 64,448 | 6,793 | -57,655 | 14,993 | 60,000 | 74,993 | 17,338 | |
31. | Mar | 2025 | 72,965 | 63,254 | 6,546 | -56,708 | 14,993 | 59,333 | 74,326 | 17,618 | |
32. | Apr | 2025 | 74,158 | 62,061 | 6,304 | -55,757 | 14,993 | 58,667 | 73,659 | 17,902 | |
33. | May | 2025 | 75,352 | 60,867 | 6,066 | -54,801 | 14,993 | 58,000 | 72,993 | 18,191 | |
34. | Jun | 2025 | 76,545 | 59,674 | 5,833 | -53,841 | 14,993 | 57,333 | 72,326 | 18,485 | |
35. | Jul | 2025 | 77,739 | 58,480 | 5,604 | -52,877 | 14,993 | 56,667 | 71,659 | 18,783 | |
36. | Aug | 2025 | 78,932 | 57,287 | 5,380 | -51,907 | 14,993 | 56,000 | 70,993 | 19,085 | |
End Of Year 3 | |||||||||||
37. | Sep | 2025 | 80,126 | 56,093 | 5,160 | -50,933 | 14,993 | 55,333 | 70,326 | 19,392 | |
38. | Oct | 2025 | 81,319 | 54,900 | 4,945 | -49,955 | 14,993 | 54,667 | 69,659 | 19,704 | |
39. | Nov | 2025 | 82,513 | 53,706 | 4,735 | -48,972 | 14,993 | 54,000 | 68,993 | 20,021 | |
40. | Dec | 2025 | 83,706 | 52,513 | 4,529 | -47,984 | 14,993 | 53,333 | 68,326 | 20,342 | |
41. | Jan | 2026 | 84,900 | 51,319 | 4,327 | -46,992 | 14,993 | 52,667 | 67,659 | 20,667 | |
42. | Feb | 2026 | 86,093 | 50,126 | 4,131 | -45,995 | 14,993 | 52,000 | 66,993 | 20,997 | |
43. | Mar | 2026 | 87,286 | 48,933 | 3,939 | -44,994 | 14,993 | 51,333 | 66,326 | 21,332 | |
44. | Apr | 2026 | 88,480 | 47,739 | 3,751 | -43,988 | 14,993 | 50,667 | 65,659 | 21,671 | |
45. | May | 2026 | 89,673 | 46,546 | 3,568 | -42,977 | 14,993 | 50,000 | 64,993 | 22,015 | |
46. | Jun | 2026 | 90,867 | 45,352 | 3,390 | -41,962 | 14,993 | 49,333 | 64,326 | 22,363 | |
47. | Jul | 2026 | 92,060 | 44,159 | 3,216 | -40,943 | 14,993 | 48,667 | 63,659 | 22,716 | |
48. | Aug | 2026 | 93,254 | 42,965 | 3,047 | -39,919 | 14,993 | 48,000 | 62,993 | 23,074 | |
End Of Year 4 | |||||||||||
49. | Sep | 2026 | 94,447 | 41,772 | 2,882 | -38,890 | 14,993 | 47,333 | 62,326 | 23,436 | |
50. | Oct | 2026 | 95,641 | 40,578 | 2,722 | -37,856 | 14,993 | 46,667 | 61,659 | 23,803 | |
51. | Nov | 2026 | 96,834 | 39,385 | 2,566 | -36,818 | 14,993 | 46,000 | 60,993 | 24,174 | |
52. | Dec | 2026 | 98,028 | 38,191 | 2,415 | -35,776 | 14,993 | 45,333 | 60,326 | 24,550 | |
53. | Jan | 2027 | 99,221 | 36,998 | 2,269 | -34,729 | 14,993 | 44,667 | 59,659 | 24,930 | |
54. | Feb | 2027 | 100,415 | 35,804 | 2,127 | -33,677 | 14,993 | 44,000 | 58,993 | 25,315 | |
55. | Mar | 2027 | 101,608 | 34,611 | 1,990 | -32,621 | 14,993 | 43,333 | 58,326 | 25,705 | |
56. | Apr | 2027 | 102,802 | 33,417 | 1,857 | -31,560 | 14,993 | 42,667 | 57,659 | 26,099 | |
57. | May | 2027 | 103,995 | 32,224 | 1,729 | -30,495 | 14,993 | 42,000 | 56,993 | 26,498 | |
58. | Jun | 2027 | 105,189 | 31,030 | 1,606 | -29,425 | 14,993 | 41,333 | 56,326 | 26,901 | |
59. | Jul | 2027 | 106,382 | 29,837 | 1,487 | -28,350 | 14,993 | 40,667 | 55,659 | 27,309 | |
60. | Aug | 2027 | 107,576 | 28,643 | 1,372 | -27,271 | 14,993 | 40,000 | 54,993 | 27,721 | |
End Of Year 5 | |||||||||||
61. | Sep | 2027 | 108,769 | 27,450 | 1,263 | -26,187 | 13,993 | 39,333 | 53,326 | 27,139 | |
62. | Oct | 2027 | 109,963 | 26,256 | 1,157 | -25,099 | 13,993 | 38,667 | 52,660 | 27,561 | |
63. | Nov | 2027 | 111,156 | 25,063 | 1,057 | -24,006 | 13,993 | 38,000 | 51,993 | 27,987 | |
64. | Dec | 2027 | 112,349 | 23,870 | 961 | -22,909 | 13,993 | 37,333 | 51,326 | 28,417 | |
65. | Jan | 2028 | 113,543 | 22,676 | 869 | -21,807 | 13,993 | 36,667 | 50,660 | 28,853 | |
66. | Feb | 2028 | 114,736 | 21,483 | 782 | -20,700 | 13,993 | 36,000 | 49,993 | 29,293 | |
67. | Mar | 2028 | 115,930 | 20,289 | 700 | -19,589 | 13,993 | 35,333 | 49,326 | 29,737 | |
68. | Apr | 2028 | 117,123 | 19,096 | 622 | -18,473 | 13,993 | 34,667 | 48,660 | 30,186 | |
69. | May | 2028 | 118,317 | 17,902 | 549 | -17,353 | 13,993 | 34,000 | 47,993 | 30,640 | |
70. | Jun | 2028 | 119,510 | 16,709 | 480 | -16,228 | 13,993 | 33,333 | 47,326 | 31,098 | |
71. | Jul | 2028 | 120,704 | 15,515 | 416 | -15,099 | 13,993 | 32,667 | 46,660 | 31,561 | |
72. | Aug | 2028 | 121,897 | 14,322 | 357 | -13,965 | 13,993 | 32,000 | 45,993 | 32,028 | |
End Of Year 6 | |||||||||||
73. | Sep | 2028 | 123,091 | 13,128 | 302 | -12,826 | 12,994 | 31,333 | 44,327 | 31,501 | |
74. | Oct | 2028 | 124,284 | 11,935 | 252 | -11,683 | 12,994 | 30,667 | 43,660 | 31,977 | |
75. | Nov | 2028 | 125,478 | 10,741 | 206 | -10,535 | 12,994 | 30,000 | 42,994 | 32,458 | |
76. | Dec | 2028 | 126,671 | 9,548 | 165 | -9,383 | 12,994 | 29,333 | 42,327 | 32,944 | |
77. | Jan | 2029 | 127,865 | 8,354 | 128 | -8,226 | 12,994 | 28,667 | 41,660 | 33,434 | |
78. | Feb | 2029 | 129,058 | 7,161 | 96 | -7,065 | 12,994 | 28,000 | 40,994 | 33,929 | |
79. | Mar | 2029 | 130,252 | 5,967 | 69 | -5,899 | 12,994 | 27,333 | 40,327 | 34,428 | |
80. | Apr | 2029 | 131,445 | 4,774 | 46 | -4,728 | 12,994 | 26,667 | 39,660 | 34,932 | |
81. | May | 2029 | 132,639 | 3,580 | 27 | -3,553 | 12,994 | 26,000 | 38,994 | 35,441 | |
82. | Jun | 2029 | 133,832 | 2,387 | 14 | -2,373 | 12,994 | 25,333 | 38,327 | 35,954 | |
83. | Jul | 2029 | 135,026 | 1,193 | 5 | -1,189 | 12,994 | 24,667 | 37,660 | 36,471 | |
84. | Aug | 2029 | 136,219 | 0 | 0 | 0 | 12,994 | 24,000 | 36,994 | 36,994 | Loan Fully Paid |
End Of Year 7 | |||||||||||
85. | Sep | 2029 | 136,219 | 0 | 0 | 0 | 11,994 | 23,333 | 35,327 | 35,327 | |
86. | Oct | 2029 | 136,219 | 0 | 0 | 0 | 11,994 | 22,667 | 34,661 | 34,661 | |
87. | Nov | 2029 | 136,219 | 0 | 0 | 0 | 11,994 | 22,000 | 33,994 | 33,994 | |
88. | Dec | 2029 | 136,219 | 0 | 0 | 0 | 11,994 | 21,333 | 33,327 | 33,327 | |
89. | Jan | 2030 | 136,219 | 0 | 0 | 0 | 11,994 | 20,667 | 32,661 | 32,661 | |
90. | Feb | 2030 | 136,219 | 0 | 0 | 0 | 11,994 | 20,000 | 31,994 | 31,994 | |
91. | Mar | 2030 | 136,219 | 0 | 0 | 0 | 11,994 | 19,333 | 31,327 | 31,327 | |
92. | Apr | 2030 | 136,219 | 0 | 0 | 0 | 11,994 | 18,667 | 30,661 | 30,661 | |
93. | May | 2030 | 136,219 | 0 | 0 | 0 | 11,994 | 18,000 | 29,994 | 29,994 | |
94. | Jun | 2030 | 136,219 | 0 | 0 | 0 | 11,994 | 17,333 | 29,327 | 29,327 | |
95. | Jul | 2030 | 136,219 | 0 | 0 | 0 | 11,994 | 16,667 | 28,661 | 28,661 | |
96. | Aug | 2030 | 136,219 | 0 | 0 | 0 | 11,994 | 16,000 | 27,994 | 27,994 | |
End Of Year 8 | |||||||||||
97. | Sep | 2030 | 136,219 | 0 | 0 | 0 | 10,995 | 15,333 | 26,328 | 26,328 | |
98. | Oct | 2030 | 136,219 | 0 | 0 | 0 | 10,995 | 14,667 | 25,661 | 25,661 | |
99. | Nov | 2030 | 136,219 | 0 | 0 | 0 | 10,995 | 14,000 | 24,995 | 24,995 | |
100. | Dec | 2030 | 136,219 | 0 | 0 | 0 | 10,995 | 13,333 | 24,328 | 24,328 | |
101. | Jan | 2031 | 136,219 | 0 | 0 | 0 | 10,995 | 12,667 | 23,661 | 23,661 | |
102. | Feb | 2031 | 136,219 | 0 | 0 | 0 | 10,995 | 12,000 | 22,995 | 22,995 | |
103. | Mar | 2031 | 136,219 | 0 | 0 | 0 | 10,995 | 11,333 | 22,328 | 22,328 | |
104. | Apr | 2031 | 136,219 | 0 | 0 | 0 | 10,995 | 10,667 | 21,661 | 21,661 | |
105. | May | 2031 | 136,219 | 0 | 0 | 0 | 10,995 | 10,000 | 20,995 | 20,995 | |
106. | Jun | 2031 | 136,219 | 0 | 0 | 0 | 10,995 | 9,333 | 20,328 | 20,328 | |
107. | Jul | 2031 | 136,219 | 0 | 0 | 0 | 10,995 | 8,667 | 19,661 | 19,661 | |
108. | Aug | 2031 | 136,219 | 0 | 0 | 0 | 10,995 | 8,000 | 18,995 | 18,995 | |
End Of Year 9 | |||||||||||
109. | Sep | 2031 | 136,219 | 0 | 0 | 0 | 9,995 | 7,333 | 17,328 | 17,328 | |
110. | Oct | 2031 | 136,219 | 0 | 0 | 0 | 9,995 | 6,667 | 16,662 | 16,662 | |
111. | Nov | 2031 | 136,219 | 0 | 0 | 0 | 9,995 | 6,000 | 15,995 | 15,995 | |
112. | Dec | 2031 | 136,219 | 0 | 0 | 0 | 9,995 | 5,333 | 15,328 | 15,328 | |
113. | Jan | 2032 | 136,219 | 0 | 0 | 0 | 9,995 | 4,667 | 14,662 | 14,662 | |
114. | Feb | 2032 | 136,219 | 0 | 0 | 0 | 9,995 | 4,000 | 13,995 | 13,995 | |
115. | Mar | 2032 | 136,219 | 0 | 0 | 0 | 9,995 | 3,333 | 13,328 | 13,328 | |
116. | Apr | 2032 | 136,219 | 0 | 0 | 0 | 9,995 | 2,667 | 12,662 | 12,662 | |
117. | May | 2032 | 136,219 | 0 | 0 | 0 | 9,995 | 2,000 | 11,995 | 11,995 | |
118. | Jun | 2032 | 136,219 | 0 | 0 | 0 | 9,995 | 1,333 | 11,328 | 11,328 | |
119. | Jul | 2032 | 136,219 | 0 | 0 | 0 | 9,995 | 667 | 10,662 | 10,662 | |
120. | Aug | 2032 | 136,219 | 0 | 0 | 0 | 9,995 | 0 | 9,995 | 9,995 | |
End Of Year 10 |