This car is no longer available in the market. | |
Latest OMV: | $29,746 |
Engine Cap: | 1560 cc Turbocharged |
Power: | 115Bhp @ 3600rpm |
Torque: | 270Nm @ 1750rpm |
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 | 123,940 | 104,567 | 579 |
Oct | 2022 | 122,447 | 103,900 | 931 |
Nov | 2022 | 120,953 | 103,233 | 1,288 |
Dec | 2022 | 119,460 | 102,567 | 1,651 |
Jan | 2023 | 117,967 | 101,900 | 2,020 |
Feb | 2023 | 116,474 | 101,233 | 2,394 |
Mar | 2023 | 114,980 | 100,567 | 2,774 |
Apr | 2023 | 113,487 | 99,900 | 3,160 |
May | 2023 | 111,994 | 99,233 | 3,552 |
Jun | 2023 | 110,501 | 98,567 | 3,949 |
Jul | 2023 | 109,007 | 97,900 | 4,352 |
Aug | 2023 | 107,514 | 97,233 | 4,761 |
End Of Year 1 | ||||
Sep | 2023 | 106,021 | 96,567 | 5,175 |
Oct | 2023 | 104,528 | 95,900 | 5,595 |
Nov | 2023 | 103,034 | 95,233 | 6,021 |
Dec | 2023 | 101,541 | 94,567 | 6,453 |
Jan | 2024 | 100,048 | 93,900 | 6,890 |
Feb | 2024 | 98,555 | 93,233 | 7,334 |
Mar | 2024 | 97,061 | 92,567 | 7,782 |
Apr | 2024 | 95,568 | 91,900 | 8,237 |
May | 2024 | 94,075 | 91,233 | 8,697 |
Jun | 2024 | 92,582 | 90,567 | 9,163 |
Jul | 2024 | 91,088 | 89,900 | 9,635 |
Aug | 2024 | 89,595 | 89,233 | 10,112 |
End Of Year 2 | ||||
Sep | 2024 | 88,102 | 88,567 | 10,596 |
Oct | 2024 | 86,609 | 87,900 | 11,084 |
Nov | 2024 | 85,115 | 87,233 | 11,579 |
Dec | 2024 | 83,622 | 86,567 | 12,079 |
Jan | 2025 | 82,129 | 85,900 | 12,585 |
Feb | 2025 | 80,636 | 85,233 | 13,097 |
Mar | 2025 | 79,142 | 84,567 | 13,615 |
Apr | 2025 | 77,649 | 83,900 | 14,138 |
May | 2025 | 76,156 | 83,233 | 14,667 |
Jun | 2025 | 74,663 | 82,567 | 15,202 |
Jul | 2025 | 73,169 | 81,900 | 15,742 |
Aug | 2025 | 71,676 | 81,233 | 16,288 |
End Of Year 3 | ||||
Sep | 2025 | 70,183 | 80,567 | 16,840 |
Oct | 2025 | 68,690 | 79,900 | 17,398 |
Nov | 2025 | 67,196 | 79,233 | 17,961 |
Dec | 2025 | 65,703 | 78,567 | 18,530 |
Jan | 2026 | 64,210 | 77,900 | 19,105 |
Feb | 2026 | 62,717 | 77,233 | 19,685 |
Mar | 2026 | 61,223 | 76,567 | 20,271 |
Apr | 2026 | 59,730 | 75,900 | 20,863 |
May | 2026 | 58,237 | 75,233 | 21,461 |
Jun | 2026 | 56,744 | 74,567 | 22,064 |
Jul | 2026 | 55,250 | 73,900 | 22,673 |
Aug | 2026 | 53,757 | 73,233 | 23,288 |
End Of Year 4 | ||||
Sep | 2026 | 52,264 | 72,567 | 23,909 |
Oct | 2026 | 50,771 | 71,900 | 24,535 |
Nov | 2026 | 49,277 | 71,233 | 25,167 |
Dec | 2026 | 47,784 | 70,567 | 25,805 |
Jan | 2027 | 46,291 | 69,900 | 26,448 |
Feb | 2027 | 44,798 | 69,233 | 27,097 |
Mar | 2027 | 43,304 | 68,567 | 27,752 |
Apr | 2027 | 41,811 | 67,900 | 28,413 |
May | 2027 | 40,318 | 67,233 | 29,079 |
Jun | 2027 | 38,825 | 66,567 | 29,751 |
Jul | 2027 | 37,331 | 65,900 | 30,429 |
Aug | 2027 | 35,838 | 65,233 | 31,112 |
End Of Year 5 | ||||
Sep | 2027 | 34,345 | 62,884 | 30,119 |
Oct | 2027 | 32,852 | 62,218 | 30,814 |
Nov | 2027 | 31,358 | 61,551 | 31,515 |
Dec | 2027 | 29,865 | 60,884 | 32,221 |
Jan | 2028 | 28,372 | 60,218 | 32,933 |
Feb | 2028 | 26,879 | 59,551 | 33,651 |
Mar | 2028 | 25,385 | 58,884 | 34,375 |
Apr | 2028 | 23,892 | 58,218 | 35,104 |
May | 2028 | 22,399 | 57,551 | 35,839 |
Jun | 2028 | 20,906 | 56,884 | 36,580 |
Jul | 2028 | 19,412 | 56,218 | 37,326 |
Aug | 2028 | 17,919 | 55,551 | 38,079 |
End Of Year 6 | ||||
Sep | 2028 | 16,426 | 53,202 | 37,154 |
Oct | 2028 | 14,933 | 52,536 | 37,918 |
Nov | 2028 | 13,439 | 51,869 | 38,687 |
Dec | 2028 | 11,946 | 51,202 | 39,462 |
Jan | 2029 | 10,453 | 50,536 | 40,243 |
Feb | 2029 | 8,960 | 49,869 | 41,030 |
Mar | 2029 | 7,466 | 49,202 | 41,822 |
Apr | 2029 | 5,973 | 48,536 | 42,620 |
May | 2029 | 4,480 | 47,869 | 43,423 |
Jun | 2029 | 2,987 | 47,202 | 44,233 |
Jul | 2029 | 1,493 | 46,536 | 45,048 |
Aug | 2029 | 0 | 45,869 | 45,869 |
End Of Year 7 | ||||
Sep | 2029 | 0 | 43,520 | 43,520 |
Oct | 2029 | 0 | 42,853 | 42,853 |
Nov | 2029 | 0 | 42,187 | 42,187 |
Dec | 2029 | 0 | 41,520 | 41,520 |
Jan | 2030 | 0 | 40,853 | 40,853 |
Feb | 2030 | 0 | 40,187 | 40,187 |
Mar | 2030 | 0 | 39,520 | 39,520 |
Apr | 2030 | 0 | 38,853 | 38,853 |
May | 2030 | 0 | 38,187 | 38,187 |
Jun | 2030 | 0 | 37,520 | 37,520 |
Jul | 2030 | 0 | 36,853 | 36,853 |
Aug | 2030 | 0 | 36,187 | 36,187 |
End Of Year 8 | ||||
Sep | 2030 | 0 | 33,838 | 33,838 |
Oct | 2030 | 0 | 33,171 | 33,171 |
Nov | 2030 | 0 | 32,504 | 32,504 |
Dec | 2030 | 0 | 31,838 | 31,838 |
Jan | 2031 | 0 | 31,171 | 31,171 |
Feb | 2031 | 0 | 30,504 | 30,504 |
Mar | 2031 | 0 | 29,838 | 29,838 |
Apr | 2031 | 0 | 29,171 | 29,171 |
May | 2031 | 0 | 28,504 | 28,504 |
Jun | 2031 | 0 | 27,838 | 27,838 |
Jul | 2031 | 0 | 27,171 | 27,171 |
Aug | 2031 | 0 | 26,504 | 26,504 |
End Of Year 9 | ||||
Sep | 2031 | 0 | 24,156 | 24,156 |
Oct | 2031 | 0 | 23,489 | 23,489 |
Nov | 2031 | 0 | 22,822 | 22,822 |
Dec | 2031 | 0 | 22,156 | 22,156 |
Jan | 2032 | 0 | 21,489 | 21,489 |
Feb | 2032 | 0 | 20,822 | 20,822 |
Mar | 2032 | 0 | 20,156 | 20,156 |
Apr | 2032 | 0 | 19,489 | 19,489 |
May | 2032 | 0 | 18,822 | 18,822 |
Jun | 2032 | 0 | 18,156 | 18,156 |
Jul | 2032 | 0 | 17,489 | 17,489 |
Aug | 2032 | 0 | 16,822 | 16,822 |
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 | 71,493 | 123,940 | 19,952 | -103,988 | 25,233 | 79,333 | 104,567 | 579 | |
2. | Oct | 2022 | 72,987 | 122,447 | 19,477 | -102,969 | 25,233 | 78,667 | 103,900 | 931 | |
3. | Nov | 2022 | 74,480 | 120,953 | 19,008 | -101,945 | 25,233 | 78,000 | 103,233 | 1,288 | |
4. | Dec | 2022 | 75,973 | 119,460 | 18,544 | -100,916 | 25,233 | 77,333 | 102,567 | 1,651 | |
5. | Jan | 2023 | 77,466 | 117,967 | 18,086 | -99,880 | 25,233 | 76,667 | 101,900 | 2,020 | |
6. | Feb | 2023 | 78,960 | 116,474 | 17,634 | -98,839 | 25,233 | 76,000 | 101,233 | 2,394 | |
7. | Mar | 2023 | 80,453 | 114,980 | 17,188 | -97,792 | 25,233 | 75,333 | 100,567 | 2,774 | |
8. | Apr | 2023 | 81,946 | 113,487 | 16,747 | -96,740 | 25,233 | 74,667 | 99,900 | 3,160 | |
9. | May | 2023 | 83,439 | 111,994 | 16,312 | -95,682 | 25,233 | 74,000 | 99,233 | 3,552 | |
10. | Jun | 2023 | 84,933 | 110,501 | 15,883 | -94,618 | 25,233 | 73,333 | 98,567 | 3,949 | |
11. | Jul | 2023 | 86,426 | 109,007 | 15,459 | -93,548 | 25,233 | 72,667 | 97,900 | 4,352 | |
12. | Aug | 2023 | 87,919 | 107,514 | 15,041 | -92,473 | 25,233 | 72,000 | 97,233 | 4,761 | |
End Of Year 1 | |||||||||||
13. | Sep | 2023 | 89,412 | 106,021 | 14,629 | -91,391 | 25,233 | 71,333 | 96,567 | 5,175 | |
14. | Oct | 2023 | 90,906 | 104,528 | 14,223 | -90,305 | 25,233 | 70,667 | 95,900 | 5,595 | |
15. | Nov | 2023 | 92,399 | 103,034 | 13,822 | -89,212 | 25,233 | 70,000 | 95,233 | 6,021 | |
16. | Dec | 2023 | 93,892 | 101,541 | 13,427 | -88,114 | 25,233 | 69,333 | 94,567 | 6,453 | |
17. | Jan | 2024 | 95,385 | 100,048 | 13,038 | -87,010 | 25,233 | 68,667 | 93,900 | 6,890 | |
18. | Feb | 2024 | 96,879 | 98,555 | 12,655 | -85,900 | 25,233 | 68,000 | 93,233 | 7,334 | |
19. | Mar | 2024 | 98,372 | 97,061 | 12,277 | -84,784 | 25,233 | 67,333 | 92,567 | 7,782 | |
20. | Apr | 2024 | 99,865 | 95,568 | 11,905 | -83,663 | 25,233 | 66,667 | 91,900 | 8,237 | |
21. | May | 2024 | 101,358 | 94,075 | 11,539 | -82,536 | 25,233 | 66,000 | 91,233 | 8,697 | |
22. | Jun | 2024 | 102,852 | 92,582 | 11,178 | -81,403 | 25,233 | 65,333 | 90,567 | 9,163 | |
23. | Jul | 2024 | 104,345 | 91,088 | 10,823 | -80,265 | 25,233 | 64,667 | 89,900 | 9,635 | |
24. | Aug | 2024 | 105,838 | 89,595 | 10,474 | -79,121 | 25,233 | 64,000 | 89,233 | 10,112 | |
End Of Year 2 | |||||||||||
25. | Sep | 2024 | 107,331 | 88,102 | 10,131 | -77,971 | 25,233 | 63,333 | 88,567 | 10,596 | |
26. | Oct | 2024 | 108,825 | 86,609 | 9,793 | -76,816 | 25,233 | 62,667 | 87,900 | 11,084 | |
27. | Nov | 2024 | 110,318 | 85,115 | 9,461 | -75,654 | 25,233 | 62,000 | 87,233 | 11,579 | |
28. | Dec | 2024 | 111,811 | 83,622 | 9,135 | -74,487 | 25,233 | 61,333 | 86,567 | 12,079 | |
29. | Jan | 2025 | 113,304 | 82,129 | 8,814 | -73,315 | 25,233 | 60,667 | 85,900 | 12,585 | |
30. | Feb | 2025 | 114,798 | 80,636 | 8,499 | -72,136 | 25,233 | 60,000 | 85,233 | 13,097 | |
31. | Mar | 2025 | 116,291 | 79,142 | 8,190 | -70,952 | 25,233 | 59,333 | 84,567 | 13,615 | |
32. | Apr | 2025 | 117,784 | 77,649 | 7,887 | -69,762 | 25,233 | 58,667 | 83,900 | 14,138 | |
33. | May | 2025 | 119,277 | 76,156 | 7,589 | -68,566 | 25,233 | 58,000 | 83,233 | 14,667 | |
34. | Jun | 2025 | 120,771 | 74,663 | 7,298 | -67,365 | 25,233 | 57,333 | 82,567 | 15,202 | |
35. | Jul | 2025 | 122,264 | 73,169 | 7,011 | -66,158 | 25,233 | 56,667 | 81,900 | 15,742 | |
36. | Aug | 2025 | 123,757 | 71,676 | 6,731 | -64,945 | 25,233 | 56,000 | 81,233 | 16,288 | |
End Of Year 3 | |||||||||||
37. | Sep | 2025 | 125,250 | 70,183 | 6,456 | -63,727 | 25,233 | 55,333 | 80,567 | 16,840 | |
38. | Oct | 2025 | 126,744 | 68,690 | 6,187 | -62,502 | 25,233 | 54,667 | 79,900 | 17,398 | |
39. | Nov | 2025 | 128,237 | 67,196 | 5,924 | -61,272 | 25,233 | 54,000 | 79,233 | 17,961 | |
40. | Dec | 2025 | 129,730 | 65,703 | 5,666 | -60,037 | 25,233 | 53,333 | 78,567 | 18,530 | |
41. | Jan | 2026 | 131,223 | 64,210 | 5,414 | -58,795 | 25,233 | 52,667 | 77,900 | 19,105 | |
42. | Feb | 2026 | 132,717 | 62,717 | 5,168 | -57,548 | 25,233 | 52,000 | 77,233 | 19,685 | |
43. | Mar | 2026 | 134,210 | 61,223 | 4,928 | -56,295 | 25,233 | 51,333 | 76,567 | 20,271 | |
44. | Apr | 2026 | 135,703 | 59,730 | 4,693 | -55,037 | 25,233 | 50,667 | 75,900 | 20,863 | |
45. | May | 2026 | 137,196 | 58,237 | 4,464 | -53,772 | 25,233 | 50,000 | 75,233 | 21,461 | |
46. | Jun | 2026 | 138,690 | 56,744 | 4,241 | -52,502 | 25,233 | 49,333 | 74,567 | 22,064 | |
47. | Jul | 2026 | 140,183 | 55,250 | 4,024 | -51,227 | 25,233 | 48,667 | 73,900 | 22,673 | |
48. | Aug | 2026 | 141,676 | 53,757 | 3,812 | -49,945 | 25,233 | 48,000 | 73,233 | 23,288 | |
End Of Year 4 | |||||||||||
49. | Sep | 2026 | 143,169 | 52,264 | 3,606 | -48,658 | 25,233 | 47,333 | 72,567 | 23,909 | |
50. | Oct | 2026 | 144,663 | 50,771 | 3,406 | -47,365 | 25,233 | 46,667 | 71,900 | 24,535 | |
51. | Nov | 2026 | 146,156 | 49,277 | 3,211 | -46,066 | 25,233 | 46,000 | 71,233 | 25,167 | |
52. | Dec | 2026 | 147,649 | 47,784 | 3,022 | -44,762 | 25,233 | 45,333 | 70,567 | 25,805 | |
53. | Jan | 2027 | 149,142 | 46,291 | 2,839 | -43,452 | 25,233 | 44,667 | 69,900 | 26,448 | |
54. | Feb | 2027 | 150,636 | 44,798 | 2,661 | -42,136 | 25,233 | 44,000 | 69,233 | 27,097 | |
55. | Mar | 2027 | 152,129 | 43,304 | 2,490 | -40,815 | 25,233 | 43,333 | 68,567 | 27,752 | |
56. | Apr | 2027 | 153,622 | 41,811 | 2,324 | -39,487 | 25,233 | 42,667 | 67,900 | 28,413 | |
57. | May | 2027 | 155,115 | 40,318 | 2,163 | -38,154 | 25,233 | 42,000 | 67,233 | 29,079 | |
58. | Jun | 2027 | 156,609 | 38,825 | 2,009 | -36,816 | 25,233 | 41,333 | 66,567 | 29,751 | |
59. | Jul | 2027 | 158,102 | 37,331 | 1,860 | -35,471 | 25,233 | 40,667 | 65,900 | 30,429 | |
60. | Aug | 2027 | 159,595 | 35,838 | 1,717 | -34,121 | 25,233 | 40,000 | 65,233 | 31,112 | |
End Of Year 5 | |||||||||||
61. | Sep | 2027 | 161,088 | 34,345 | 1,580 | -32,765 | 23,551 | 39,333 | 62,884 | 30,119 | |
62. | Oct | 2027 | 162,582 | 32,852 | 1,448 | -31,403 | 23,551 | 38,667 | 62,218 | 30,814 | |
63. | Nov | 2027 | 164,075 | 31,358 | 1,322 | -30,036 | 23,551 | 38,000 | 61,551 | 31,515 | |
64. | Dec | 2027 | 165,568 | 29,865 | 1,202 | -28,663 | 23,551 | 37,333 | 60,884 | 32,221 | |
65. | Jan | 2028 | 167,061 | 28,372 | 1,087 | -27,284 | 23,551 | 36,667 | 60,218 | 32,933 | |
66. | Feb | 2028 | 168,555 | 26,879 | 979 | -25,900 | 23,551 | 36,000 | 59,551 | 33,651 | |
67. | Mar | 2028 | 170,048 | 25,385 | 876 | -24,510 | 23,551 | 35,333 | 58,884 | 34,375 | |
68. | Apr | 2028 | 171,541 | 23,892 | 778 | -23,114 | 23,551 | 34,667 | 58,218 | 35,104 | |
69. | May | 2028 | 173,034 | 22,399 | 687 | -21,712 | 23,551 | 34,000 | 57,551 | 35,839 | |
70. | Jun | 2028 | 174,528 | 20,906 | 601 | -20,305 | 23,551 | 33,333 | 56,884 | 36,580 | |
71. | Jul | 2028 | 176,021 | 19,412 | 521 | -18,891 | 23,551 | 32,667 | 56,218 | 37,326 | |
72. | Aug | 2028 | 177,514 | 17,919 | 446 | -17,473 | 23,551 | 32,000 | 55,551 | 38,079 | |
End Of Year 6 | |||||||||||
73. | Sep | 2028 | 179,007 | 16,426 | 378 | -16,048 | 21,869 | 31,333 | 53,202 | 37,154 | |
74. | Oct | 2028 | 180,501 | 14,933 | 315 | -14,618 | 21,869 | 30,667 | 52,536 | 37,918 | |
75. | Nov | 2028 | 181,994 | 13,439 | 258 | -13,182 | 21,869 | 30,000 | 51,869 | 38,687 | |
76. | Dec | 2028 | 183,487 | 11,946 | 206 | -11,740 | 21,869 | 29,333 | 51,202 | 39,462 | |
77. | Jan | 2029 | 184,980 | 10,453 | 160 | -10,292 | 21,869 | 28,667 | 50,536 | 40,243 | |
78. | Feb | 2029 | 186,474 | 8,960 | 120 | -8,839 | 21,869 | 28,000 | 49,869 | 41,030 | |
79. | Mar | 2029 | 187,967 | 7,466 | 86 | -7,380 | 21,869 | 27,333 | 49,202 | 41,822 | |
80. | Apr | 2029 | 189,460 | 5,973 | 57 | -5,916 | 21,869 | 26,667 | 48,536 | 42,620 | |
81. | May | 2029 | 190,953 | 4,480 | 34 | -4,445 | 21,869 | 26,000 | 47,869 | 43,423 | |
82. | Jun | 2029 | 192,447 | 2,987 | 17 | -2,969 | 21,869 | 25,333 | 47,202 | 44,233 | |
83. | Jul | 2029 | 193,940 | 1,493 | 6 | -1,488 | 21,869 | 24,667 | 46,536 | 45,048 | |
84. | Aug | 2029 | 195,433 | 0 | 0 | 0 | 21,869 | 24,000 | 45,869 | 45,869 | Loan Fully Paid |
End Of Year 7 | |||||||||||
85. | Sep | 2029 | 195,433 | 0 | 0 | 0 | 20,187 | 23,333 | 43,520 | 43,520 | |
86. | Oct | 2029 | 195,433 | 0 | 0 | 0 | 20,187 | 22,667 | 42,853 | 42,853 | |
87. | Nov | 2029 | 195,433 | 0 | 0 | 0 | 20,187 | 22,000 | 42,187 | 42,187 | |
88. | Dec | 2029 | 195,433 | 0 | 0 | 0 | 20,187 | 21,333 | 41,520 | 41,520 | |
89. | Jan | 2030 | 195,433 | 0 | 0 | 0 | 20,187 | 20,667 | 40,853 | 40,853 | |
90. | Feb | 2030 | 195,433 | 0 | 0 | 0 | 20,187 | 20,000 | 40,187 | 40,187 | |
91. | Mar | 2030 | 195,433 | 0 | 0 | 0 | 20,187 | 19,333 | 39,520 | 39,520 | |
92. | Apr | 2030 | 195,433 | 0 | 0 | 0 | 20,187 | 18,667 | 38,853 | 38,853 | |
93. | May | 2030 | 195,433 | 0 | 0 | 0 | 20,187 | 18,000 | 38,187 | 38,187 | |
94. | Jun | 2030 | 195,433 | 0 | 0 | 0 | 20,187 | 17,333 | 37,520 | 37,520 | |
95. | Jul | 2030 | 195,433 | 0 | 0 | 0 | 20,187 | 16,667 | 36,853 | 36,853 | |
96. | Aug | 2030 | 195,433 | 0 | 0 | 0 | 20,187 | 16,000 | 36,187 | 36,187 | |
End Of Year 8 | |||||||||||
97. | Sep | 2030 | 195,433 | 0 | 0 | 0 | 18,504 | 15,333 | 33,838 | 33,838 | |
98. | Oct | 2030 | 195,433 | 0 | 0 | 0 | 18,504 | 14,667 | 33,171 | 33,171 | |
99. | Nov | 2030 | 195,433 | 0 | 0 | 0 | 18,504 | 14,000 | 32,504 | 32,504 | |
100. | Dec | 2030 | 195,433 | 0 | 0 | 0 | 18,504 | 13,333 | 31,838 | 31,838 | |
101. | Jan | 2031 | 195,433 | 0 | 0 | 0 | 18,504 | 12,667 | 31,171 | 31,171 | |
102. | Feb | 2031 | 195,433 | 0 | 0 | 0 | 18,504 | 12,000 | 30,504 | 30,504 | |
103. | Mar | 2031 | 195,433 | 0 | 0 | 0 | 18,504 | 11,333 | 29,838 | 29,838 | |
104. | Apr | 2031 | 195,433 | 0 | 0 | 0 | 18,504 | 10,667 | 29,171 | 29,171 | |
105. | May | 2031 | 195,433 | 0 | 0 | 0 | 18,504 | 10,000 | 28,504 | 28,504 | |
106. | Jun | 2031 | 195,433 | 0 | 0 | 0 | 18,504 | 9,333 | 27,838 | 27,838 | |
107. | Jul | 2031 | 195,433 | 0 | 0 | 0 | 18,504 | 8,667 | 27,171 | 27,171 | |
108. | Aug | 2031 | 195,433 | 0 | 0 | 0 | 18,504 | 8,000 | 26,504 | 26,504 | |
End Of Year 9 | |||||||||||
109. | Sep | 2031 | 195,433 | 0 | 0 | 0 | 16,822 | 7,333 | 24,156 | 24,156 | |
110. | Oct | 2031 | 195,433 | 0 | 0 | 0 | 16,822 | 6,667 | 23,489 | 23,489 | |
111. | Nov | 2031 | 195,433 | 0 | 0 | 0 | 16,822 | 6,000 | 22,822 | 22,822 | |
112. | Dec | 2031 | 195,433 | 0 | 0 | 0 | 16,822 | 5,333 | 22,156 | 22,156 | |
113. | Jan | 2032 | 195,433 | 0 | 0 | 0 | 16,822 | 4,667 | 21,489 | 21,489 | |
114. | Feb | 2032 | 195,433 | 0 | 0 | 0 | 16,822 | 4,000 | 20,822 | 20,822 | |
115. | Mar | 2032 | 195,433 | 0 | 0 | 0 | 16,822 | 3,333 | 20,156 | 20,156 | |
116. | Apr | 2032 | 195,433 | 0 | 0 | 0 | 16,822 | 2,667 | 19,489 | 19,489 | |
117. | May | 2032 | 195,433 | 0 | 0 | 0 | 16,822 | 2,000 | 18,822 | 18,822 | |
118. | Jun | 2032 | 195,433 | 0 | 0 | 0 | 16,822 | 1,333 | 18,156 | 18,156 | |
119. | Jul | 2032 | 195,433 | 0 | 0 | 0 | 16,822 | 667 | 17,489 | 17,489 | |
120. | Aug | 2032 | 195,433 | 0 | 0 | 0 | 16,822 | 0 | 16,822 | 16,822 | |
End Of Year 10 |