This car is no longer available in the market. | |
Latest OMV: | $17,920 |
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 | 95,753 | 92,773 | 12,435 |
Oct | 2022 | 94,600 | 92,107 | 12,555 |
Nov | 2022 | 93,446 | 91,440 | 12,679 |
Dec | 2022 | 92,293 | 90,773 | 12,808 |
Jan | 2023 | 91,139 | 90,107 | 12,941 |
Feb | 2023 | 89,985 | 89,440 | 13,079 |
Mar | 2023 | 88,832 | 88,773 | 13,221 |
Apr | 2023 | 87,678 | 88,107 | 13,367 |
May | 2023 | 86,524 | 87,440 | 13,518 |
Jun | 2023 | 85,371 | 86,773 | 13,673 |
Jul | 2023 | 84,217 | 86,107 | 13,833 |
Aug | 2023 | 83,063 | 85,440 | 13,997 |
End Of Year 1 | ||||
Sep | 2023 | 81,910 | 84,773 | 14,166 |
Oct | 2023 | 80,756 | 84,107 | 14,339 |
Nov | 2023 | 79,602 | 83,440 | 14,517 |
Dec | 2023 | 78,449 | 82,773 | 14,698 |
Jan | 2024 | 77,295 | 82,107 | 14,885 |
Feb | 2024 | 76,141 | 81,440 | 15,075 |
Mar | 2024 | 74,988 | 80,773 | 15,271 |
Apr | 2024 | 73,834 | 80,107 | 15,470 |
May | 2024 | 72,680 | 79,440 | 15,674 |
Jun | 2024 | 71,527 | 78,773 | 15,883 |
Jul | 2024 | 70,373 | 78,107 | 16,095 |
Aug | 2024 | 69,219 | 77,440 | 16,313 |
End Of Year 2 | ||||
Sep | 2024 | 68,066 | 76,773 | 16,534 |
Oct | 2024 | 66,912 | 76,107 | 16,760 |
Nov | 2024 | 65,758 | 75,440 | 16,991 |
Dec | 2024 | 64,605 | 74,773 | 17,226 |
Jan | 2025 | 63,451 | 74,107 | 17,465 |
Feb | 2025 | 62,297 | 73,440 | 17,709 |
Mar | 2025 | 61,144 | 72,773 | 17,957 |
Apr | 2025 | 59,990 | 72,107 | 18,210 |
May | 2025 | 58,836 | 71,440 | 18,467 |
Jun | 2025 | 57,683 | 70,773 | 18,728 |
Jul | 2025 | 56,529 | 70,107 | 18,994 |
Aug | 2025 | 55,376 | 69,440 | 19,265 |
End Of Year 3 | ||||
Sep | 2025 | 54,222 | 68,773 | 19,539 |
Oct | 2025 | 53,068 | 68,107 | 19,819 |
Nov | 2025 | 51,915 | 67,440 | 20,102 |
Dec | 2025 | 50,761 | 66,773 | 20,390 |
Jan | 2026 | 49,607 | 66,107 | 20,683 |
Feb | 2026 | 48,454 | 65,440 | 20,979 |
Mar | 2026 | 47,300 | 64,773 | 21,281 |
Apr | 2026 | 46,146 | 64,107 | 21,586 |
May | 2026 | 44,993 | 63,440 | 21,896 |
Jun | 2026 | 43,839 | 62,773 | 22,211 |
Jul | 2026 | 42,685 | 62,107 | 22,530 |
Aug | 2026 | 41,532 | 61,440 | 22,853 |
End Of Year 4 | ||||
Sep | 2026 | 40,378 | 60,773 | 23,181 |
Oct | 2026 | 39,224 | 60,107 | 23,513 |
Nov | 2026 | 38,071 | 59,440 | 23,850 |
Dec | 2026 | 36,917 | 58,773 | 24,191 |
Jan | 2027 | 35,763 | 58,107 | 24,537 |
Feb | 2027 | 34,610 | 57,440 | 24,886 |
Mar | 2027 | 33,456 | 56,773 | 25,241 |
Apr | 2027 | 32,302 | 56,107 | 25,600 |
May | 2027 | 31,149 | 55,440 | 25,963 |
Jun | 2027 | 29,995 | 54,773 | 26,330 |
Jul | 2027 | 28,841 | 54,107 | 26,702 |
Aug | 2027 | 27,688 | 53,440 | 27,079 |
End Of Year 5 | ||||
Sep | 2027 | 26,534 | 51,877 | 26,564 |
Oct | 2027 | 25,380 | 51,211 | 26,949 |
Nov | 2027 | 24,227 | 50,544 | 27,339 |
Dec | 2027 | 23,073 | 49,877 | 27,733 |
Jan | 2028 | 21,919 | 49,211 | 28,131 |
Feb | 2028 | 20,766 | 48,544 | 28,534 |
Mar | 2028 | 19,612 | 47,877 | 28,942 |
Apr | 2028 | 18,459 | 47,211 | 29,354 |
May | 2028 | 17,305 | 46,544 | 29,770 |
Jun | 2028 | 16,151 | 45,877 | 30,190 |
Jul | 2028 | 14,998 | 45,211 | 30,616 |
Aug | 2028 | 13,844 | 44,544 | 31,045 |
End Of Year 6 | ||||
Sep | 2028 | 12,690 | 42,981 | 30,583 |
Oct | 2028 | 11,537 | 42,315 | 31,021 |
Nov | 2028 | 10,383 | 41,648 | 31,464 |
Dec | 2028 | 9,229 | 40,981 | 31,911 |
Jan | 2029 | 8,076 | 40,315 | 32,363 |
Feb | 2029 | 6,922 | 39,648 | 32,819 |
Mar | 2029 | 5,768 | 38,981 | 33,279 |
Apr | 2029 | 4,615 | 38,315 | 33,744 |
May | 2029 | 3,461 | 37,648 | 34,214 |
Jun | 2029 | 2,307 | 36,981 | 34,687 |
Jul | 2029 | 1,154 | 36,315 | 35,165 |
Aug | 2029 | 0 | 35,648 | 35,648 |
End Of Year 7 | ||||
Sep | 2029 | 0 | 34,085 | 34,085 |
Oct | 2029 | 0 | 33,419 | 33,419 |
Nov | 2029 | 0 | 32,752 | 32,752 |
Dec | 2029 | 0 | 32,085 | 32,085 |
Jan | 2030 | 0 | 31,419 | 31,419 |
Feb | 2030 | 0 | 30,752 | 30,752 |
Mar | 2030 | 0 | 30,085 | 30,085 |
Apr | 2030 | 0 | 29,419 | 29,419 |
May | 2030 | 0 | 28,752 | 28,752 |
Jun | 2030 | 0 | 28,085 | 28,085 |
Jul | 2030 | 0 | 27,419 | 27,419 |
Aug | 2030 | 0 | 26,752 | 26,752 |
End Of Year 8 | ||||
Sep | 2030 | 0 | 25,189 | 25,189 |
Oct | 2030 | 0 | 24,523 | 24,523 |
Nov | 2030 | 0 | 23,856 | 23,856 |
Dec | 2030 | 0 | 23,189 | 23,189 |
Jan | 2031 | 0 | 22,523 | 22,523 |
Feb | 2031 | 0 | 21,856 | 21,856 |
Mar | 2031 | 0 | 21,189 | 21,189 |
Apr | 2031 | 0 | 20,523 | 20,523 |
May | 2031 | 0 | 19,856 | 19,856 |
Jun | 2031 | 0 | 19,189 | 19,189 |
Jul | 2031 | 0 | 18,523 | 18,523 |
Aug | 2031 | 0 | 17,856 | 17,856 |
End Of Year 9 | ||||
Sep | 2031 | 0 | 16,293 | 16,293 |
Oct | 2031 | 0 | 15,627 | 15,627 |
Nov | 2031 | 0 | 14,960 | 14,960 |
Dec | 2031 | 0 | 14,293 | 14,293 |
Jan | 2032 | 0 | 13,627 | 13,627 |
Feb | 2032 | 0 | 12,960 | 12,960 |
Mar | 2032 | 0 | 12,293 | 12,293 |
Apr | 2032 | 0 | 11,627 | 11,627 |
May | 2032 | 0 | 10,960 | 10,960 |
Jun | 2032 | 0 | 10,293 | 10,293 |
Jul | 2032 | 0 | 9,627 | 9,627 |
Aug | 2032 | 0 | 8,960 | 8,960 |
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 | 35,921 | 95,753 | 15,415 | -80,339 | 13,440 | 79,333 | 92,773 | 12,435 | |
2. | Oct | 2022 | 37,074 | 94,600 | 15,048 | -79,552 | 13,440 | 78,667 | 92,107 | 12,555 | |
3. | Nov | 2022 | 38,228 | 93,446 | 14,685 | -78,761 | 13,440 | 78,000 | 91,440 | 12,679 | |
4. | Dec | 2022 | 39,382 | 92,293 | 14,327 | -77,966 | 13,440 | 77,333 | 90,773 | 12,808 | |
5. | Jan | 2023 | 40,535 | 91,139 | 13,973 | -77,166 | 13,440 | 76,667 | 90,107 | 12,941 | |
6. | Feb | 2023 | 41,689 | 89,985 | 13,624 | -76,361 | 13,440 | 76,000 | 89,440 | 13,079 | |
7. | Mar | 2023 | 42,843 | 88,832 | 13,279 | -75,553 | 13,440 | 75,333 | 88,773 | 13,221 | |
8. | Apr | 2023 | 43,996 | 87,678 | 12,938 | -74,739 | 13,440 | 74,667 | 88,107 | 13,367 | |
9. | May | 2023 | 45,150 | 86,524 | 12,602 | -73,922 | 13,440 | 74,000 | 87,440 | 13,518 | |
10. | Jun | 2023 | 46,304 | 85,371 | 12,271 | -73,100 | 13,440 | 73,333 | 86,773 | 13,673 | |
11. | Jul | 2023 | 47,457 | 84,217 | 11,944 | -72,273 | 13,440 | 72,667 | 86,107 | 13,833 | |
12. | Aug | 2023 | 48,611 | 83,063 | 11,621 | -71,443 | 13,440 | 72,000 | 85,440 | 13,997 | |
End Of Year 1 | |||||||||||
13. | Sep | 2023 | 49,765 | 81,910 | 11,302 | -70,607 | 13,440 | 71,333 | 84,773 | 14,166 | |
14. | Oct | 2023 | 50,918 | 80,756 | 10,988 | -69,768 | 13,440 | 70,667 | 84,107 | 14,339 | |
15. | Nov | 2023 | 52,072 | 79,602 | 10,679 | -68,923 | 13,440 | 70,000 | 83,440 | 14,517 | |
16. | Dec | 2023 | 53,226 | 78,449 | 10,374 | -68,075 | 13,440 | 69,333 | 82,773 | 14,698 | |
17. | Jan | 2024 | 54,379 | 77,295 | 10,073 | -67,222 | 13,440 | 68,667 | 82,107 | 14,885 | |
18. | Feb | 2024 | 55,533 | 76,141 | 9,777 | -66,365 | 13,440 | 68,000 | 81,440 | 15,075 | |
19. | Mar | 2024 | 56,686 | 74,988 | 9,485 | -65,503 | 13,440 | 67,333 | 80,773 | 15,271 | |
20. | Apr | 2024 | 57,840 | 73,834 | 9,198 | -64,636 | 13,440 | 66,667 | 80,107 | 15,470 | |
21. | May | 2024 | 58,994 | 72,680 | 8,915 | -63,766 | 13,440 | 66,000 | 79,440 | 15,674 | |
22. | Jun | 2024 | 60,147 | 71,527 | 8,636 | -62,891 | 13,440 | 65,333 | 78,773 | 15,883 | |
23. | Jul | 2024 | 61,301 | 70,373 | 8,362 | -62,011 | 13,440 | 64,667 | 78,107 | 16,095 | |
24. | Aug | 2024 | 62,455 | 69,219 | 8,092 | -61,127 | 13,440 | 64,000 | 77,440 | 16,313 | |
End Of Year 2 | |||||||||||
25. | Sep | 2024 | 63,608 | 68,066 | 7,827 | -60,239 | 13,440 | 63,333 | 76,773 | 16,534 | |
26. | Oct | 2024 | 64,762 | 66,912 | 7,566 | -59,346 | 13,440 | 62,667 | 76,107 | 16,760 | |
27. | Nov | 2024 | 65,916 | 65,758 | 7,309 | -58,449 | 13,440 | 62,000 | 75,440 | 16,991 | |
28. | Dec | 2024 | 67,069 | 64,605 | 7,057 | -57,547 | 13,440 | 61,333 | 74,773 | 17,226 | |
29. | Jan | 2025 | 68,223 | 63,451 | 6,810 | -56,641 | 13,440 | 60,667 | 74,107 | 17,465 | |
30. | Feb | 2025 | 69,377 | 62,297 | 6,567 | -55,731 | 13,440 | 60,000 | 73,440 | 17,709 | |
31. | Mar | 2025 | 70,530 | 61,144 | 6,328 | -54,816 | 13,440 | 59,333 | 72,773 | 17,957 | |
32. | Apr | 2025 | 71,684 | 59,990 | 6,093 | -53,897 | 13,440 | 58,667 | 72,107 | 18,210 | |
33. | May | 2025 | 72,838 | 58,836 | 5,863 | -52,973 | 13,440 | 58,000 | 71,440 | 18,467 | |
34. | Jun | 2025 | 73,991 | 57,683 | 5,638 | -52,045 | 13,440 | 57,333 | 70,773 | 18,728 | |
35. | Jul | 2025 | 75,145 | 56,529 | 5,417 | -51,112 | 13,440 | 56,667 | 70,107 | 18,994 | |
36. | Aug | 2025 | 76,299 | 55,376 | 5,200 | -50,175 | 13,440 | 56,000 | 69,440 | 19,265 | |
End Of Year 3 | |||||||||||
37. | Sep | 2025 | 77,452 | 54,222 | 4,988 | -49,234 | 13,440 | 55,333 | 68,773 | 19,539 | |
38. | Oct | 2025 | 78,606 | 53,068 | 4,780 | -48,288 | 13,440 | 54,667 | 68,107 | 19,819 | |
39. | Nov | 2025 | 79,760 | 51,915 | 4,577 | -47,338 | 13,440 | 54,000 | 67,440 | 20,102 | |
40. | Dec | 2025 | 80,913 | 50,761 | 4,378 | -46,383 | 13,440 | 53,333 | 66,773 | 20,390 | |
41. | Jan | 2026 | 82,067 | 49,607 | 4,183 | -45,424 | 13,440 | 52,667 | 66,107 | 20,683 | |
42. | Feb | 2026 | 83,221 | 48,454 | 3,993 | -44,461 | 13,440 | 52,000 | 65,440 | 20,979 | |
43. | Mar | 2026 | 84,374 | 47,300 | 3,807 | -43,493 | 13,440 | 51,333 | 64,773 | 21,281 | |
44. | Apr | 2026 | 85,528 | 46,146 | 3,626 | -42,520 | 13,440 | 50,667 | 64,107 | 21,586 | |
45. | May | 2026 | 86,682 | 44,993 | 3,449 | -41,544 | 13,440 | 50,000 | 63,440 | 21,896 | |
46. | Jun | 2026 | 87,835 | 43,839 | 3,277 | -40,562 | 13,440 | 49,333 | 62,773 | 22,211 | |
47. | Jul | 2026 | 88,989 | 42,685 | 3,109 | -39,577 | 13,440 | 48,667 | 62,107 | 22,530 | |
48. | Aug | 2026 | 90,143 | 41,532 | 2,945 | -38,587 | 13,440 | 48,000 | 61,440 | 22,853 | |
End Of Year 4 | |||||||||||
49. | Sep | 2026 | 91,296 | 40,378 | 2,786 | -37,592 | 13,440 | 47,333 | 60,773 | 23,181 | |
50. | Oct | 2026 | 92,450 | 39,224 | 2,631 | -36,593 | 13,440 | 46,667 | 60,107 | 23,513 | |
51. | Nov | 2026 | 93,603 | 38,071 | 2,481 | -35,590 | 13,440 | 46,000 | 59,440 | 23,850 | |
52. | Dec | 2026 | 94,757 | 36,917 | 2,335 | -34,582 | 13,440 | 45,333 | 58,773 | 24,191 | |
53. | Jan | 2027 | 95,911 | 35,763 | 2,193 | -33,570 | 13,440 | 44,667 | 58,107 | 24,537 | |
54. | Feb | 2027 | 97,064 | 34,610 | 2,056 | -32,554 | 13,440 | 44,000 | 57,440 | 24,886 | |
55. | Mar | 2027 | 98,218 | 33,456 | 1,924 | -31,533 | 13,440 | 43,333 | 56,773 | 25,241 | |
56. | Apr | 2027 | 99,372 | 32,302 | 1,795 | -30,507 | 13,440 | 42,667 | 56,107 | 25,600 | |
57. | May | 2027 | 100,525 | 31,149 | 1,671 | -29,477 | 13,440 | 42,000 | 55,440 | 25,963 | |
58. | Jun | 2027 | 101,679 | 29,995 | 1,552 | -28,443 | 13,440 | 41,333 | 54,773 | 26,330 | |
59. | Jul | 2027 | 102,833 | 28,841 | 1,437 | -27,404 | 13,440 | 40,667 | 54,107 | 26,702 | |
60. | Aug | 2027 | 103,986 | 27,688 | 1,327 | -26,361 | 13,440 | 40,000 | 53,440 | 27,079 | |
End Of Year 5 | |||||||||||
61. | Sep | 2027 | 105,140 | 26,534 | 1,220 | -25,314 | 12,544 | 39,333 | 51,877 | 26,564 | |
62. | Oct | 2027 | 106,294 | 25,380 | 1,119 | -24,262 | 12,544 | 38,667 | 51,211 | 26,949 | |
63. | Nov | 2027 | 107,447 | 24,227 | 1,021 | -23,205 | 12,544 | 38,000 | 50,544 | 27,339 | |
64. | Dec | 2027 | 108,601 | 23,073 | 929 | -22,145 | 12,544 | 37,333 | 49,877 | 27,733 | |
65. | Jan | 2028 | 109,755 | 21,919 | 840 | -21,079 | 12,544 | 36,667 | 49,211 | 28,131 | |
66. | Feb | 2028 | 110,908 | 20,766 | 756 | -20,010 | 12,544 | 36,000 | 48,544 | 28,534 | |
67. | Mar | 2028 | 112,062 | 19,612 | 677 | -18,936 | 12,544 | 35,333 | 47,877 | 28,942 | |
68. | Apr | 2028 | 113,216 | 18,459 | 601 | -17,857 | 12,544 | 34,667 | 47,211 | 29,354 | |
69. | May | 2028 | 114,369 | 17,305 | 531 | -16,774 | 12,544 | 34,000 | 46,544 | 29,770 | |
70. | Jun | 2028 | 115,523 | 16,151 | 464 | -15,687 | 12,544 | 33,333 | 45,877 | 30,190 | |
71. | Jul | 2028 | 116,677 | 14,998 | 402 | -14,595 | 12,544 | 32,667 | 45,211 | 30,616 | |
72. | Aug | 2028 | 117,830 | 13,844 | 345 | -13,499 | 12,544 | 32,000 | 44,544 | 31,045 | |
End Of Year 6 | |||||||||||
73. | Sep | 2028 | 118,984 | 12,690 | 292 | -12,398 | 11,648 | 31,333 | 42,981 | 30,583 | |
74. | Oct | 2028 | 120,138 | 11,537 | 243 | -11,293 | 11,648 | 30,667 | 42,315 | 31,021 | |
75. | Nov | 2028 | 121,291 | 10,383 | 199 | -10,184 | 11,648 | 30,000 | 41,648 | 31,464 | |
76. | Dec | 2028 | 122,445 | 9,229 | 159 | -9,070 | 11,648 | 29,333 | 40,981 | 31,911 | |
77. | Jan | 2029 | 123,599 | 8,076 | 124 | -7,952 | 11,648 | 28,667 | 40,315 | 32,363 | |
78. | Feb | 2029 | 124,752 | 6,922 | 93 | -6,829 | 11,648 | 28,000 | 39,648 | 32,819 | |
79. | Mar | 2029 | 125,906 | 5,768 | 66 | -5,702 | 11,648 | 27,333 | 38,981 | 33,279 | |
80. | Apr | 2029 | 127,060 | 4,615 | 44 | -4,570 | 11,648 | 26,667 | 38,315 | 33,744 | |
81. | May | 2029 | 128,213 | 3,461 | 27 | -3,434 | 11,648 | 26,000 | 37,648 | 34,214 | |
82. | Jun | 2029 | 129,367 | 2,307 | 13 | -2,294 | 11,648 | 25,333 | 36,981 | 34,687 | |
83. | Jul | 2029 | 130,520 | 1,154 | 4 | -1,149 | 11,648 | 24,667 | 36,315 | 35,165 | |
84. | Aug | 2029 | 131,674 | 0 | 0 | 0 | 11,648 | 24,000 | 35,648 | 35,648 | Loan Fully Paid |
End Of Year 7 | |||||||||||
85. | Sep | 2029 | 131,674 | 0 | 0 | 0 | 10,752 | 23,333 | 34,085 | 34,085 | |
86. | Oct | 2029 | 131,674 | 0 | 0 | 0 | 10,752 | 22,667 | 33,419 | 33,419 | |
87. | Nov | 2029 | 131,674 | 0 | 0 | 0 | 10,752 | 22,000 | 32,752 | 32,752 | |
88. | Dec | 2029 | 131,674 | 0 | 0 | 0 | 10,752 | 21,333 | 32,085 | 32,085 | |
89. | Jan | 2030 | 131,674 | 0 | 0 | 0 | 10,752 | 20,667 | 31,419 | 31,419 | |
90. | Feb | 2030 | 131,674 | 0 | 0 | 0 | 10,752 | 20,000 | 30,752 | 30,752 | |
91. | Mar | 2030 | 131,674 | 0 | 0 | 0 | 10,752 | 19,333 | 30,085 | 30,085 | |
92. | Apr | 2030 | 131,674 | 0 | 0 | 0 | 10,752 | 18,667 | 29,419 | 29,419 | |
93. | May | 2030 | 131,674 | 0 | 0 | 0 | 10,752 | 18,000 | 28,752 | 28,752 | |
94. | Jun | 2030 | 131,674 | 0 | 0 | 0 | 10,752 | 17,333 | 28,085 | 28,085 | |
95. | Jul | 2030 | 131,674 | 0 | 0 | 0 | 10,752 | 16,667 | 27,419 | 27,419 | |
96. | Aug | 2030 | 131,674 | 0 | 0 | 0 | 10,752 | 16,000 | 26,752 | 26,752 | |
End Of Year 8 | |||||||||||
97. | Sep | 2030 | 131,674 | 0 | 0 | 0 | 9,856 | 15,333 | 25,189 | 25,189 | |
98. | Oct | 2030 | 131,674 | 0 | 0 | 0 | 9,856 | 14,667 | 24,523 | 24,523 | |
99. | Nov | 2030 | 131,674 | 0 | 0 | 0 | 9,856 | 14,000 | 23,856 | 23,856 | |
100. | Dec | 2030 | 131,674 | 0 | 0 | 0 | 9,856 | 13,333 | 23,189 | 23,189 | |
101. | Jan | 2031 | 131,674 | 0 | 0 | 0 | 9,856 | 12,667 | 22,523 | 22,523 | |
102. | Feb | 2031 | 131,674 | 0 | 0 | 0 | 9,856 | 12,000 | 21,856 | 21,856 | |
103. | Mar | 2031 | 131,674 | 0 | 0 | 0 | 9,856 | 11,333 | 21,189 | 21,189 | |
104. | Apr | 2031 | 131,674 | 0 | 0 | 0 | 9,856 | 10,667 | 20,523 | 20,523 | |
105. | May | 2031 | 131,674 | 0 | 0 | 0 | 9,856 | 10,000 | 19,856 | 19,856 | |
106. | Jun | 2031 | 131,674 | 0 | 0 | 0 | 9,856 | 9,333 | 19,189 | 19,189 | |
107. | Jul | 2031 | 131,674 | 0 | 0 | 0 | 9,856 | 8,667 | 18,523 | 18,523 | |
108. | Aug | 2031 | 131,674 | 0 | 0 | 0 | 9,856 | 8,000 | 17,856 | 17,856 | |
End Of Year 9 | |||||||||||
109. | Sep | 2031 | 131,674 | 0 | 0 | 0 | 8,960 | 7,333 | 16,293 | 16,293 | |
110. | Oct | 2031 | 131,674 | 0 | 0 | 0 | 8,960 | 6,667 | 15,627 | 15,627 | |
111. | Nov | 2031 | 131,674 | 0 | 0 | 0 | 8,960 | 6,000 | 14,960 | 14,960 | |
112. | Dec | 2031 | 131,674 | 0 | 0 | 0 | 8,960 | 5,333 | 14,293 | 14,293 | |
113. | Jan | 2032 | 131,674 | 0 | 0 | 0 | 8,960 | 4,667 | 13,627 | 13,627 | |
114. | Feb | 2032 | 131,674 | 0 | 0 | 0 | 8,960 | 4,000 | 12,960 | 12,960 | |
115. | Mar | 2032 | 131,674 | 0 | 0 | 0 | 8,960 | 3,333 | 12,293 | 12,293 | |
116. | Apr | 2032 | 131,674 | 0 | 0 | 0 | 8,960 | 2,667 | 11,627 | 11,627 | |
117. | May | 2032 | 131,674 | 0 | 0 | 0 | 8,960 | 2,000 | 10,960 | 10,960 | |
118. | Jun | 2032 | 131,674 | 0 | 0 | 0 | 8,960 | 1,333 | 10,293 | 10,293 | |
119. | Jul | 2032 | 131,674 | 0 | 0 | 0 | 8,960 | 667 | 9,627 | 9,627 | |
120. | Aug | 2032 | 131,674 | 0 | 0 | 0 | 8,960 | 0 | 8,960 | 8,960 | |
End Of Year 10 |