This car is no longer available in the market. | |
Latest OMV: | $26,823 |
Engine Cap: | 2495 cc |
Power: | 170Bhp @ 6000rpm |
Torque: | 220Nm @ 4250rpm |
Type: | Sedan |
Euro NCAP: |
![]() |
User Ratings: | N.A |
Loan Redemption Amount | Paper/Deregistration Value | |||
Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
May | 2021 | 63,670 | 74,037 | 20,617 |
Jun | 2021 | 62,903 | 73,601 | 20,705 |
Jul | 2021 | 62,135 | 73,165 | 20,795 |
Aug | 2021 | 61,368 | 72,730 | 20,888 |
Sep | 2021 | 60,601 | 72,294 | 20,984 |
Oct | 2021 | 59,834 | 71,858 | 21,083 |
Nov | 2021 | 59,067 | 71,422 | 21,184 |
Dec | 2021 | 58,300 | 70,986 | 21,289 |
Jan | 2022 | 57,533 | 70,550 | 21,397 |
Feb | 2022 | 56,766 | 70,114 | 21,508 |
Mar | 2022 | 55,999 | 69,678 | 21,621 |
Apr | 2022 | 55,231 | 69,242 | 21,738 |
End Of Year 1 | ||||
May | 2022 | 54,464 | 68,806 | 21,857 |
Jun | 2022 | 53,697 | 68,370 | 21,980 |
Jul | 2022 | 52,930 | 67,935 | 22,105 |
Aug | 2022 | 52,163 | 67,499 | 22,233 |
Sep | 2022 | 51,396 | 67,063 | 22,365 |
Oct | 2022 | 50,629 | 66,627 | 22,499 |
Nov | 2022 | 49,862 | 66,191 | 22,636 |
Dec | 2022 | 49,095 | 65,755 | 22,776 |
Jan | 2023 | 48,328 | 65,319 | 22,919 |
Feb | 2023 | 47,560 | 64,883 | 23,065 |
Mar | 2023 | 46,793 | 64,447 | 23,214 |
Apr | 2023 | 46,026 | 64,011 | 23,366 |
End Of Year 2 | ||||
May | 2023 | 45,259 | 63,575 | 23,521 |
Jun | 2023 | 44,492 | 63,140 | 23,678 |
Jul | 2023 | 43,725 | 62,704 | 23,839 |
Aug | 2023 | 42,958 | 62,268 | 24,003 |
Sep | 2023 | 42,191 | 61,832 | 24,169 |
Oct | 2023 | 41,424 | 61,396 | 24,339 |
Nov | 2023 | 40,657 | 60,960 | 24,511 |
Dec | 2023 | 39,889 | 60,524 | 24,686 |
Jan | 2024 | 39,122 | 60,088 | 24,865 |
Feb | 2024 | 38,355 | 59,652 | 25,046 |
Mar | 2024 | 37,588 | 59,216 | 25,230 |
Apr | 2024 | 36,821 | 58,780 | 25,417 |
End Of Year 3 | ||||
May | 2024 | 36,054 | 58,345 | 25,607 |
Jun | 2024 | 35,287 | 57,909 | 25,800 |
Jul | 2024 | 34,520 | 57,473 | 25,996 |
Aug | 2024 | 33,753 | 57,037 | 26,195 |
Sep | 2024 | 32,985 | 56,601 | 26,397 |
Oct | 2024 | 32,218 | 56,165 | 26,602 |
Nov | 2024 | 31,451 | 55,729 | 26,809 |
Dec | 2024 | 30,684 | 55,293 | 27,020 |
Jan | 2025 | 29,917 | 54,857 | 27,234 |
Feb | 2025 | 29,150 | 54,421 | 27,450 |
Mar | 2025 | 28,383 | 53,985 | 27,670 |
Apr | 2025 | 27,616 | 53,550 | 27,892 |
End Of Year 4 | ||||
May | 2025 | 26,849 | 53,114 | 28,117 |
Jun | 2025 | 26,082 | 52,678 | 28,346 |
Jul | 2025 | 25,314 | 52,242 | 28,577 |
Aug | 2025 | 24,547 | 51,806 | 28,811 |
Sep | 2025 | 23,780 | 51,370 | 29,048 |
Oct | 2025 | 23,013 | 50,934 | 29,288 |
Nov | 2025 | 22,246 | 50,498 | 29,531 |
Dec | 2025 | 21,479 | 50,062 | 29,777 |
Jan | 2026 | 20,712 | 49,626 | 30,026 |
Feb | 2026 | 19,945 | 49,190 | 30,278 |
Mar | 2026 | 19,178 | 48,755 | 30,533 |
Apr | 2026 | 18,410 | 48,319 | 30,790 |
End Of Year 5 | ||||
May | 2026 | 17,643 | 46,405 | 29,573 |
Jun | 2026 | 16,876 | 45,969 | 29,837 |
Jul | 2026 | 16,109 | 45,533 | 30,103 |
Aug | 2026 | 15,342 | 45,097 | 30,373 |
Sep | 2026 | 14,575 | 44,661 | 30,645 |
Oct | 2026 | 13,808 | 44,226 | 30,921 |
Nov | 2026 | 13,041 | 43,790 | 31,199 |
Dec | 2026 | 12,274 | 43,354 | 31,480 |
Jan | 2027 | 11,507 | 42,918 | 31,764 |
Feb | 2027 | 10,739 | 42,482 | 32,051 |
Mar | 2027 | 9,972 | 42,046 | 32,341 |
Apr | 2027 | 9,205 | 41,610 | 32,634 |
End Of Year 6 | ||||
May | 2027 | 8,438 | 39,697 | 31,453 |
Jun | 2027 | 7,671 | 39,261 | 31,751 |
Jul | 2027 | 6,904 | 38,825 | 32,053 |
Aug | 2027 | 6,137 | 38,389 | 32,358 |
Sep | 2027 | 5,370 | 37,953 | 32,666 |
Oct | 2027 | 4,603 | 37,517 | 32,976 |
Nov | 2027 | 3,836 | 37,081 | 33,290 |
Dec | 2027 | 3,068 | 36,645 | 33,606 |
Jan | 2028 | 2,301 | 36,209 | 33,926 |
Feb | 2028 | 1,534 | 35,773 | 34,248 |
Mar | 2028 | 767 | 35,338 | 34,573 |
Apr | 2028 | 0 | 34,902 | 34,902 |
End Of Year 7 | ||||
May | 2028 | 0 | 32,988 | 32,988 |
Jun | 2028 | 0 | 32,552 | 32,552 |
Jul | 2028 | 0 | 32,116 | 32,116 |
Aug | 2028 | 0 | 31,680 | 31,680 |
Sep | 2028 | 0 | 31,244 | 31,244 |
Oct | 2028 | 0 | 30,809 | 30,809 |
Nov | 2028 | 0 | 30,373 | 30,373 |
Dec | 2028 | 0 | 29,937 | 29,937 |
Jan | 2029 | 0 | 29,501 | 29,501 |
Feb | 2029 | 0 | 29,065 | 29,065 |
Mar | 2029 | 0 | 28,629 | 28,629 |
Apr | 2029 | 0 | 28,193 | 28,193 |
End Of Year 8 | ||||
May | 2029 | 0 | 26,280 | 26,280 |
Jun | 2029 | 0 | 25,844 | 25,844 |
Jul | 2029 | 0 | 25,408 | 25,408 |
Aug | 2029 | 0 | 24,972 | 24,972 |
Sep | 2029 | 0 | 24,536 | 24,536 |
Oct | 2029 | 0 | 24,100 | 24,100 |
Nov | 2029 | 0 | 23,664 | 23,664 |
Dec | 2029 | 0 | 23,228 | 23,228 |
Jan | 2030 | 0 | 22,792 | 22,792 |
Feb | 2030 | 0 | 22,356 | 22,356 |
Mar | 2030 | 0 | 21,921 | 21,921 |
Apr | 2030 | 0 | 21,485 | 21,485 |
End Of Year 9 | ||||
May | 2030 | 0 | 19,571 | 19,571 |
Jun | 2030 | 0 | 19,135 | 19,135 |
Jul | 2030 | 0 | 18,699 | 18,699 |
Aug | 2030 | 0 | 18,263 | 18,263 |
Sep | 2030 | 0 | 17,827 | 17,827 |
Oct | 2030 | 0 | 17,392 | 17,392 |
Nov | 2030 | 0 | 16,956 | 16,956 |
Dec | 2030 | 0 | 16,520 | 16,520 |
Jan | 2031 | 0 | 16,084 | 16,084 |
Feb | 2031 | 0 | 15,648 | 15,648 |
Mar | 2031 | 0 | 15,212 | 15,212 |
Apr | 2031 | 0 | 14,776 | 14,776 |
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. | May | 2021 | 36,727 | 63,670 | 10,250 | -53,420 | 22,164 | 51,873 | 74,037 | 20,617 | |
2. | Jun | 2021 | 37,494 | 62,903 | 10,006 | -52,897 | 22,164 | 51,437 | 73,601 | 20,705 | |
3. | Jul | 2021 | 38,261 | 62,135 | 9,765 | -52,371 | 22,164 | 51,001 | 73,165 | 20,795 | |
4. | Aug | 2021 | 39,028 | 61,368 | 9,526 | -51,842 | 22,164 | 50,565 | 72,730 | 20,888 | |
5. | Sep | 2021 | 39,796 | 60,601 | 9,291 | -51,310 | 22,164 | 50,129 | 72,294 | 20,984 | |
6. | Oct | 2021 | 40,563 | 59,834 | 9,059 | -50,775 | 22,164 | 49,694 | 71,858 | 21,083 | |
7. | Nov | 2021 | 41,330 | 59,067 | 8,830 | -50,237 | 22,164 | 49,258 | 71,422 | 21,184 | |
8. | Dec | 2021 | 42,097 | 58,300 | 8,603 | -49,697 | 22,164 | 48,822 | 70,986 | 21,289 | |
9. | Jan | 2022 | 42,864 | 57,533 | 8,380 | -49,153 | 22,164 | 48,386 | 70,550 | 21,397 | |
10. | Feb | 2022 | 43,631 | 56,766 | 8,159 | -48,606 | 22,164 | 47,950 | 70,114 | 21,508 | |
11. | Mar | 2022 | 44,398 | 55,999 | 7,942 | -48,057 | 22,164 | 47,514 | 69,678 | 21,621 | |
12. | Apr | 2022 | 45,165 | 55,231 | 7,727 | -47,504 | 22,164 | 47,078 | 69,242 | 21,738 | |
End Of Year 1 | |||||||||||
13. | May | 2022 | 45,932 | 54,464 | 7,515 | -46,949 | 22,164 | 46,642 | 68,806 | 21,857 | |
14. | Jun | 2022 | 46,699 | 53,697 | 7,307 | -46,391 | 22,164 | 46,206 | 68,370 | 21,980 | |
15. | Jul | 2022 | 47,467 | 52,930 | 7,101 | -45,829 | 22,164 | 45,770 | 67,935 | 22,105 | |
16. | Aug | 2022 | 48,234 | 52,163 | 6,898 | -45,265 | 22,164 | 45,334 | 67,499 | 22,233 | |
17. | Sep | 2022 | 49,001 | 51,396 | 6,698 | -44,698 | 22,164 | 44,899 | 67,063 | 22,365 | |
18. | Oct | 2022 | 49,768 | 50,629 | 6,501 | -44,128 | 22,164 | 44,463 | 66,627 | 22,499 | |
19. | Nov | 2022 | 50,535 | 49,862 | 6,307 | -43,555 | 22,164 | 44,027 | 66,191 | 22,636 | |
20. | Dec | 2022 | 51,302 | 49,095 | 6,116 | -42,979 | 22,164 | 43,591 | 65,755 | 22,776 | |
21. | Jan | 2023 | 52,069 | 48,328 | 5,928 | -42,400 | 22,164 | 43,155 | 65,319 | 22,919 | |
22. | Feb | 2023 | 52,836 | 47,560 | 5,742 | -41,818 | 22,164 | 42,719 | 64,883 | 23,065 | |
23. | Mar | 2023 | 53,603 | 46,793 | 5,560 | -41,233 | 22,164 | 42,283 | 64,447 | 23,214 | |
24. | Apr | 2023 | 54,370 | 46,026 | 5,381 | -40,646 | 22,164 | 41,847 | 64,011 | 23,366 | |
End Of Year 2 | |||||||||||
25. | May | 2023 | 55,138 | 45,259 | 5,204 | -40,055 | 22,164 | 41,411 | 63,575 | 23,521 | |
26. | Jun | 2023 | 55,905 | 44,492 | 5,031 | -39,461 | 22,164 | 40,975 | 63,140 | 23,678 | |
27. | Jul | 2023 | 56,672 | 43,725 | 4,860 | -38,865 | 22,164 | 40,539 | 62,704 | 23,839 | |
28. | Aug | 2023 | 57,439 | 42,958 | 4,693 | -38,265 | 22,164 | 40,104 | 62,268 | 24,003 | |
29. | Sep | 2023 | 58,206 | 42,191 | 4,528 | -37,663 | 22,164 | 39,668 | 61,832 | 24,169 | |
30. | Oct | 2023 | 58,973 | 41,424 | 4,366 | -37,057 | 22,164 | 39,232 | 61,396 | 24,339 | |
31. | Nov | 2023 | 59,740 | 40,657 | 4,208 | -36,449 | 22,164 | 38,796 | 60,960 | 24,511 | |
32. | Dec | 2023 | 60,507 | 39,889 | 4,052 | -35,838 | 22,164 | 38,360 | 60,524 | 24,686 | |
33. | Jan | 2024 | 61,274 | 39,122 | 3,899 | -35,224 | 22,164 | 37,924 | 60,088 | 24,865 | |
34. | Feb | 2024 | 62,042 | 38,355 | 3,749 | -34,606 | 22,164 | 37,488 | 59,652 | 25,046 | |
35. | Mar | 2024 | 62,809 | 37,588 | 3,602 | -33,986 | 22,164 | 37,052 | 59,216 | 25,230 | |
36. | Apr | 2024 | 63,576 | 36,821 | 3,458 | -33,363 | 22,164 | 36,616 | 58,780 | 25,417 | |
End Of Year 3 | |||||||||||
37. | May | 2024 | 64,343 | 36,054 | 3,317 | -32,737 | 22,164 | 36,180 | 58,345 | 25,607 | |
38. | Jun | 2024 | 65,110 | 35,287 | 3,178 | -32,108 | 22,164 | 35,744 | 57,909 | 25,800 | |
39. | Jul | 2024 | 65,877 | 34,520 | 3,043 | -31,477 | 22,164 | 35,309 | 57,473 | 25,996 | |
40. | Aug | 2024 | 66,644 | 33,753 | 2,911 | -30,842 | 22,164 | 34,873 | 57,037 | 26,195 | |
41. | Sep | 2024 | 67,411 | 32,985 | 2,781 | -30,204 | 22,164 | 34,437 | 56,601 | 26,397 | |
42. | Oct | 2024 | 68,178 | 32,218 | 2,655 | -29,563 | 22,164 | 34,001 | 56,165 | 26,602 | |
43. | Nov | 2024 | 68,945 | 31,451 | 2,532 | -28,920 | 22,164 | 33,565 | 55,729 | 26,809 | |
44. | Dec | 2024 | 69,713 | 30,684 | 2,411 | -28,273 | 22,164 | 33,129 | 55,293 | 27,020 | |
45. | Jan | 2025 | 70,480 | 29,917 | 2,293 | -27,624 | 22,164 | 32,693 | 54,857 | 27,234 | |
46. | Feb | 2025 | 71,247 | 29,150 | 2,179 | -26,971 | 22,164 | 32,257 | 54,421 | 27,450 | |
47. | Mar | 2025 | 72,014 | 28,383 | 2,067 | -26,316 | 22,164 | 31,821 | 53,985 | 27,670 | |
48. | Apr | 2025 | 72,781 | 27,616 | 1,958 | -25,658 | 22,164 | 31,385 | 53,550 | 27,892 | |
End Of Year 4 | |||||||||||
49. | May | 2025 | 73,548 | 26,849 | 1,852 | -24,996 | 22,164 | 30,949 | 53,114 | 28,117 | |
50. | Jun | 2025 | 74,315 | 26,082 | 1,749 | -24,332 | 22,164 | 30,514 | 52,678 | 28,346 | |
51. | Jul | 2025 | 75,082 | 25,314 | 1,649 | -23,665 | 22,164 | 30,078 | 52,242 | 28,577 | |
52. | Aug | 2025 | 75,849 | 24,547 | 1,552 | -22,995 | 22,164 | 29,642 | 51,806 | 28,811 | |
53. | Sep | 2025 | 76,617 | 23,780 | 1,458 | -22,322 | 22,164 | 29,206 | 51,370 | 29,048 | |
54. | Oct | 2025 | 77,384 | 23,013 | 1,367 | -21,646 | 22,164 | 28,770 | 50,934 | 29,288 | |
55. | Nov | 2025 | 78,151 | 22,246 | 1,279 | -20,967 | 22,164 | 28,334 | 50,498 | 29,531 | |
56. | Dec | 2025 | 78,918 | 21,479 | 1,194 | -20,285 | 22,164 | 27,898 | 50,062 | 29,777 | |
57. | Jan | 2026 | 79,685 | 20,712 | 1,111 | -19,600 | 22,164 | 27,462 | 49,626 | 30,026 | |
58. | Feb | 2026 | 80,452 | 19,945 | 1,032 | -18,913 | 22,164 | 27,026 | 49,190 | 30,278 | |
59. | Mar | 2026 | 81,219 | 19,178 | 956 | -18,222 | 22,164 | 26,590 | 48,755 | 30,533 | |
60. | Apr | 2026 | 81,986 | 18,410 | 882 | -17,528 | 22,164 | 26,155 | 48,319 | 30,790 | |
End Of Year 5 | |||||||||||
61. | May | 2026 | 82,753 | 17,643 | 812 | -16,832 | 20,687 | 25,719 | 46,405 | 29,573 | |
62. | Jun | 2026 | 83,520 | 16,876 | 744 | -16,132 | 20,687 | 25,283 | 45,969 | 29,837 | |
63. | Jul | 2026 | 84,288 | 16,109 | 679 | -15,430 | 20,687 | 24,847 | 45,533 | 30,103 | |
64. | Aug | 2026 | 85,055 | 15,342 | 617 | -14,725 | 20,687 | 24,411 | 45,097 | 30,373 | |
65. | Sep | 2026 | 85,822 | 14,575 | 559 | -14,016 | 20,687 | 23,975 | 44,661 | 30,645 | |
66. | Oct | 2026 | 86,589 | 13,808 | 503 | -13,305 | 20,687 | 23,539 | 44,226 | 30,921 | |
67. | Nov | 2026 | 87,356 | 13,041 | 450 | -12,591 | 20,687 | 23,103 | 43,790 | 31,199 | |
68. | Dec | 2026 | 88,123 | 12,274 | 400 | -11,874 | 20,687 | 22,667 | 43,354 | 31,480 | |
69. | Jan | 2027 | 88,890 | 11,507 | 353 | -11,154 | 20,687 | 22,231 | 42,918 | 31,764 | |
70. | Feb | 2027 | 89,657 | 10,739 | 309 | -10,431 | 20,687 | 21,795 | 42,482 | 32,051 | |
71. | Mar | 2027 | 90,424 | 9,972 | 268 | -9,705 | 20,687 | 21,360 | 42,046 | 32,341 | |
72. | Apr | 2027 | 91,191 | 9,205 | 229 | -8,976 | 20,687 | 20,924 | 41,610 | 32,634 | |
End Of Year 6 | |||||||||||
73. | May | 2027 | 91,959 | 8,438 | 194 | -8,244 | 19,209 | 20,488 | 39,697 | 31,453 | |
74. | Jun | 2027 | 92,726 | 7,671 | 162 | -7,509 | 19,209 | 20,052 | 39,261 | 31,751 | |
75. | Jul | 2027 | 93,493 | 6,904 | 132 | -6,772 | 19,209 | 19,616 | 38,825 | 32,053 | |
76. | Aug | 2027 | 94,260 | 6,137 | 106 | -6,031 | 19,209 | 19,180 | 38,389 | 32,358 | |
77. | Sep | 2027 | 95,027 | 5,370 | 82 | -5,287 | 19,209 | 18,744 | 37,953 | 32,666 | |
78. | Oct | 2027 | 95,794 | 4,603 | 62 | -4,541 | 19,209 | 18,308 | 37,517 | 32,976 | |
79. | Nov | 2027 | 96,561 | 3,836 | 44 | -3,791 | 19,209 | 17,872 | 37,081 | 33,290 | |
80. | Dec | 2027 | 97,328 | 3,068 | 29 | -3,039 | 19,209 | 17,436 | 36,645 | 33,606 | |
81. | Jan | 2028 | 98,095 | 2,301 | 18 | -2,284 | 19,209 | 17,000 | 36,209 | 33,926 | |
82. | Feb | 2028 | 98,863 | 1,534 | 9 | -1,525 | 19,209 | 16,565 | 35,773 | 34,248 | |
83. | Mar | 2028 | 99,630 | 767 | 3 | -764 | 19,209 | 16,129 | 35,338 | 34,573 | |
84. | Apr | 2028 | 100,397 | 0 | 0 | 0 | 19,209 | 15,693 | 34,902 | 34,902 | Loan Fully Paid |
End Of Year 7 | |||||||||||
85. | May | 2028 | 100,397 | 0 | 0 | 0 | 17,731 | 15,257 | 32,988 | 32,988 | |
86. | Jun | 2028 | 100,397 | 0 | 0 | 0 | 17,731 | 14,821 | 32,552 | 32,552 | |
87. | Jul | 2028 | 100,397 | 0 | 0 | 0 | 17,731 | 14,385 | 32,116 | 32,116 | |
88. | Aug | 2028 | 100,397 | 0 | 0 | 0 | 17,731 | 13,949 | 31,680 | 31,680 | |
89. | Sep | 2028 | 100,397 | 0 | 0 | 0 | 17,731 | 13,513 | 31,244 | 31,244 | |
90. | Oct | 2028 | 100,397 | 0 | 0 | 0 | 17,731 | 13,077 | 30,809 | 30,809 | |
91. | Nov | 2028 | 100,397 | 0 | 0 | 0 | 17,731 | 12,641 | 30,373 | 30,373 | |
92. | Dec | 2028 | 100,397 | 0 | 0 | 0 | 17,731 | 12,205 | 29,937 | 29,937 | |
93. | Jan | 2029 | 100,397 | 0 | 0 | 0 | 17,731 | 11,770 | 29,501 | 29,501 | |
94. | Feb | 2029 | 100,397 | 0 | 0 | 0 | 17,731 | 11,334 | 29,065 | 29,065 | |
95. | Mar | 2029 | 100,397 | 0 | 0 | 0 | 17,731 | 10,898 | 28,629 | 28,629 | |
96. | Apr | 2029 | 100,397 | 0 | 0 | 0 | 17,731 | 10,462 | 28,193 | 28,193 | |
End Of Year 8 | |||||||||||
97. | May | 2029 | 100,397 | 0 | 0 | 0 | 16,254 | 10,026 | 26,280 | 26,280 | |
98. | Jun | 2029 | 100,397 | 0 | 0 | 0 | 16,254 | 9,590 | 25,844 | 25,844 | |
99. | Jul | 2029 | 100,397 | 0 | 0 | 0 | 16,254 | 9,154 | 25,408 | 25,408 | |
100. | Aug | 2029 | 100,397 | 0 | 0 | 0 | 16,254 | 8,718 | 24,972 | 24,972 | |
101. | Sep | 2029 | 100,397 | 0 | 0 | 0 | 16,254 | 8,282 | 24,536 | 24,536 | |
102. | Oct | 2029 | 100,397 | 0 | 0 | 0 | 16,254 | 7,846 | 24,100 | 24,100 | |
103. | Nov | 2029 | 100,397 | 0 | 0 | 0 | 16,254 | 7,410 | 23,664 | 23,664 | |
104. | Dec | 2029 | 100,397 | 0 | 0 | 0 | 16,254 | 6,975 | 23,228 | 23,228 | |
105. | Jan | 2030 | 100,397 | 0 | 0 | 0 | 16,254 | 6,539 | 22,792 | 22,792 | |
106. | Feb | 2030 | 100,397 | 0 | 0 | 0 | 16,254 | 6,103 | 22,356 | 22,356 | |
107. | Mar | 2030 | 100,397 | 0 | 0 | 0 | 16,254 | 5,667 | 21,921 | 21,921 | |
108. | Apr | 2030 | 100,397 | 0 | 0 | 0 | 16,254 | 5,231 | 21,485 | 21,485 | |
End Of Year 9 | |||||||||||
109. | May | 2030 | 100,397 | 0 | 0 | 0 | 14,776 | 4,795 | 19,571 | 19,571 | |
110. | Jun | 2030 | 100,397 | 0 | 0 | 0 | 14,776 | 4,359 | 19,135 | 19,135 | |
111. | Jul | 2030 | 100,397 | 0 | 0 | 0 | 14,776 | 3,923 | 18,699 | 18,699 | |
112. | Aug | 2030 | 100,397 | 0 | 0 | 0 | 14,776 | 3,487 | 18,263 | 18,263 | |
113. | Sep | 2030 | 100,397 | 0 | 0 | 0 | 14,776 | 3,051 | 17,827 | 17,827 | |
114. | Oct | 2030 | 100,397 | 0 | 0 | 0 | 14,776 | 2,615 | 17,392 | 17,392 | |
115. | Nov | 2030 | 100,397 | 0 | 0 | 0 | 14,776 | 2,180 | 16,956 | 16,956 | |
116. | Dec | 2030 | 100,397 | 0 | 0 | 0 | 14,776 | 1,744 | 16,520 | 16,520 | |
117. | Jan | 2031 | 100,397 | 0 | 0 | 0 | 14,776 | 1,308 | 16,084 | 16,084 | |
118. | Feb | 2031 | 100,397 | 0 | 0 | 0 | 14,776 | 872 | 15,648 | 15,648 | |
119. | Mar | 2031 | 100,397 | 0 | 0 | 0 | 14,776 | 436 | 15,212 | 15,212 | |
120. | Apr | 2031 | 100,397 | 0 | 0 | 0 | 14,776 | 0 | 14,776 | 14,776 | |
End Of Year 10 |