Loan Redemption Amount | Paper/Deregistration Value | |||
Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
Sep | 2022 | 108,240 | 90,109 | -706 |
Oct | 2022 | 106,935 | 89,442 | -484 |
Nov | 2022 | 105,631 | 88,775 | -256 |
Dec | 2022 | 104,327 | 88,109 | -24 |
Jan | 2023 | 103,023 | 87,442 | 214 |
Feb | 2023 | 101,719 | 86,775 | 457 |
Mar | 2023 | 100,415 | 86,109 | 704 |
Apr | 2023 | 99,111 | 85,442 | 957 |
May | 2023 | 97,807 | 84,775 | 1,214 |
Jun | 2023 | 96,503 | 84,109 | 1,477 |
Jul | 2023 | 95,199 | 83,442 | 1,744 |
Aug | 2023 | 93,895 | 82,775 | 2,017 |
End Of Year 1 | ||||
Sep | 2023 | 92,590 | 82,109 | 2,294 |
Oct | 2023 | 91,286 | 81,442 | 2,577 |
Nov | 2023 | 89,982 | 80,775 | 2,864 |
Dec | 2023 | 88,678 | 80,109 | 3,157 |
Jan | 2024 | 87,374 | 79,442 | 3,454 |
Feb | 2024 | 86,070 | 78,775 | 3,757 |
Mar | 2024 | 84,766 | 78,109 | 4,064 |
Apr | 2024 | 83,462 | 77,442 | 4,377 |
May | 2024 | 82,158 | 76,775 | 4,694 |
Jun | 2024 | 80,854 | 76,109 | 5,017 |
Jul | 2024 | 79,550 | 75,442 | 5,345 |
Aug | 2024 | 78,245 | 74,775 | 5,677 |
End Of Year 2 | ||||
Sep | 2024 | 76,941 | 74,109 | 6,015 |
Oct | 2024 | 75,637 | 73,442 | 6,357 |
Nov | 2024 | 74,333 | 72,775 | 6,705 |
Dec | 2024 | 73,029 | 72,109 | 7,057 |
Jan | 2025 | 71,725 | 71,442 | 7,415 |
Feb | 2025 | 70,421 | 70,775 | 7,777 |
Mar | 2025 | 69,117 | 70,109 | 8,145 |
Apr | 2025 | 67,813 | 69,442 | 8,517 |
May | 2025 | 66,509 | 68,775 | 8,895 |
Jun | 2025 | 65,205 | 68,109 | 9,277 |
Jul | 2025 | 63,900 | 67,442 | 9,665 |
Aug | 2025 | 62,596 | 66,775 | 10,057 |
End Of Year 3 | ||||
Sep | 2025 | 61,292 | 66,109 | 10,455 |
Oct | 2025 | 59,988 | 65,442 | 10,857 |
Nov | 2025 | 58,684 | 64,775 | 11,265 |
Dec | 2025 | 57,380 | 64,109 | 11,677 |
Jan | 2026 | 56,076 | 63,442 | 12,095 |
Feb | 2026 | 54,772 | 62,775 | 12,517 |
Mar | 2026 | 53,468 | 62,109 | 12,945 |
Apr | 2026 | 52,164 | 61,442 | 13,377 |
May | 2026 | 50,860 | 60,775 | 13,815 |
Jun | 2026 | 49,555 | 60,109 | 14,257 |
Jul | 2026 | 48,251 | 59,442 | 14,704 |
Aug | 2026 | 46,947 | 58,775 | 15,157 |
End Of Year 4 | ||||
Sep | 2026 | 45,643 | 58,109 | 15,614 |
Oct | 2026 | 44,339 | 57,442 | 16,077 |
Nov | 2026 | 43,035 | 56,775 | 16,544 |
Dec | 2026 | 41,731 | 56,109 | 17,017 |
Jan | 2027 | 40,427 | 55,442 | 17,494 |
Feb | 2027 | 39,123 | 54,775 | 17,977 |
Mar | 2027 | 37,819 | 54,109 | 18,464 |
Apr | 2027 | 36,515 | 53,442 | 18,957 |
May | 2027 | 35,210 | 52,775 | 19,454 |
Jun | 2027 | 33,906 | 52,109 | 19,957 |
Jul | 2027 | 32,602 | 51,442 | 20,464 |
Aug | 2027 | 31,298 | 50,775 | 20,977 |
End Of Year 5 | ||||
Sep | 2027 | 29,994 | 49,390 | 20,776 |
Oct | 2027 | 28,690 | 48,724 | 21,298 |
Nov | 2027 | 27,386 | 48,057 | 21,826 |
Dec | 2027 | 26,082 | 47,390 | 22,358 |
Jan | 2028 | 24,778 | 46,724 | 22,896 |
Feb | 2028 | 23,474 | 46,057 | 23,438 |
Mar | 2028 | 22,170 | 45,390 | 23,985 |
Apr | 2028 | 20,865 | 44,724 | 24,538 |
May | 2028 | 19,561 | 44,057 | 25,095 |
Jun | 2028 | 18,257 | 43,390 | 25,658 |
Jul | 2028 | 16,953 | 42,724 | 26,225 |
Aug | 2028 | 15,649 | 42,057 | 26,798 |
End Of Year 6 | ||||
Sep | 2028 | 14,345 | 40,672 | 26,657 |
Oct | 2028 | 13,041 | 40,005 | 27,239 |
Nov | 2028 | 11,737 | 39,339 | 27,827 |
Dec | 2028 | 10,433 | 38,672 | 28,419 |
Jan | 2029 | 9,129 | 38,005 | 29,017 |
Feb | 2029 | 7,825 | 37,339 | 29,619 |
Mar | 2029 | 6,520 | 36,672 | 30,226 |
Apr | 2029 | 5,216 | 36,005 | 30,839 |
May | 2029 | 3,912 | 35,339 | 31,456 |
Jun | 2029 | 2,608 | 34,672 | 32,079 |
Jul | 2029 | 1,304 | 34,005 | 32,706 |
Aug | 2029 | 0 | 33,339 | 33,339 |
End Of Year 7 | ||||
Sep | 2029 | 0 | 31,954 | 31,954 |
Oct | 2029 | 0 | 31,287 | 31,287 |
Nov | 2029 | 0 | 30,620 | 30,620 |
Dec | 2029 | 0 | 29,954 | 29,954 |
Jan | 2030 | 0 | 29,287 | 29,287 |
Feb | 2030 | 0 | 28,620 | 28,620 |
Mar | 2030 | 0 | 27,954 | 27,954 |
Apr | 2030 | 0 | 27,287 | 27,287 |
May | 2030 | 0 | 26,620 | 26,620 |
Jun | 2030 | 0 | 25,954 | 25,954 |
Jul | 2030 | 0 | 25,287 | 25,287 |
Aug | 2030 | 0 | 24,620 | 24,620 |
End Of Year 8 | ||||
Sep | 2030 | 0 | 23,235 | 23,235 |
Oct | 2030 | 0 | 22,569 | 22,569 |
Nov | 2030 | 0 | 21,902 | 21,902 |
Dec | 2030 | 0 | 21,235 | 21,235 |
Jan | 2031 | 0 | 20,569 | 20,569 |
Feb | 2031 | 0 | 19,902 | 19,902 |
Mar | 2031 | 0 | 19,235 | 19,235 |
Apr | 2031 | 0 | 18,569 | 18,569 |
May | 2031 | 0 | 17,902 | 17,902 |
Jun | 2031 | 0 | 17,235 | 17,235 |
Jul | 2031 | 0 | 16,569 | 16,569 |
Aug | 2031 | 0 | 15,902 | 15,902 |
End Of Year 9 | ||||
Sep | 2031 | 0 | 14,517 | 14,517 |
Oct | 2031 | 0 | 13,850 | 13,850 |
Nov | 2031 | 0 | 13,184 | 13,184 |
Dec | 2031 | 0 | 12,517 | 12,517 |
Jan | 2032 | 0 | 11,850 | 11,850 |
Feb | 2032 | 0 | 11,184 | 11,184 |
Mar | 2032 | 0 | 10,517 | 10,517 |
Apr | 2032 | 0 | 9,850 | 9,850 |
May | 2032 | 0 | 9,184 | 9,184 |
Jun | 2032 | 0 | 8,517 | 8,517 |
Jul | 2032 | 0 | 7,850 | 7,850 |
Aug | 2032 | 0 | 7,184 | 7,184 |
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 | 40,604 | 108,240 | 17,425 | -90,815 | 10,775 | 79,333 | 90,109 | -706 | |
2. | Oct | 2022 | 41,908 | 106,935 | 17,010 | -89,926 | 10,775 | 78,667 | 89,442 | -484 | |
3. | Nov | 2022 | 43,212 | 105,631 | 16,600 | -89,031 | 10,775 | 78,000 | 88,775 | -256 | |
4. | Dec | 2022 | 44,516 | 104,327 | 16,195 | -88,132 | 10,775 | 77,333 | 88,109 | -24 | |
5. | Jan | 2023 | 45,820 | 103,023 | 15,795 | -87,228 | 10,775 | 76,667 | 87,442 | 214 | Break Even |
6. | Feb | 2023 | 47,125 | 101,719 | 15,400 | -86,319 | 10,775 | 76,000 | 86,775 | 457 | |
7. | Mar | 2023 | 48,429 | 100,415 | 15,010 | -85,405 | 10,775 | 75,333 | 86,109 | 704 | |
8. | Apr | 2023 | 49,733 | 99,111 | 14,626 | -84,485 | 10,775 | 74,667 | 85,442 | 957 | |
9. | May | 2023 | 51,037 | 97,807 | 14,246 | -83,561 | 10,775 | 74,000 | 84,775 | 1,214 | |
10. | Jun | 2023 | 52,341 | 96,503 | 13,871 | -82,632 | 10,775 | 73,333 | 84,109 | 1,477 | |
11. | Jul | 2023 | 53,645 | 95,199 | 13,501 | -81,698 | 10,775 | 72,667 | 83,442 | 1,744 | |
12. | Aug | 2023 | 54,949 | 93,895 | 13,136 | -80,758 | 10,775 | 72,000 | 82,775 | 2,017 | |
End Of Year 1 | |||||||||||
13. | Sep | 2023 | 56,253 | 92,590 | 12,776 | -79,814 | 10,775 | 71,333 | 82,109 | 2,294 | |
14. | Oct | 2023 | 57,557 | 91,286 | 12,421 | -78,865 | 10,775 | 70,667 | 81,442 | 2,577 | |
15. | Nov | 2023 | 58,861 | 89,982 | 12,071 | -77,911 | 10,775 | 70,000 | 80,775 | 2,864 | |
16. | Dec | 2023 | 60,165 | 88,678 | 11,726 | -76,952 | 10,775 | 69,333 | 80,109 | 3,157 | |
17. | Jan | 2024 | 61,470 | 87,374 | 11,387 | -75,988 | 10,775 | 68,667 | 79,442 | 3,454 | |
18. | Feb | 2024 | 62,774 | 86,070 | 11,052 | -75,018 | 10,775 | 68,000 | 78,775 | 3,757 | |
19. | Mar | 2024 | 64,078 | 84,766 | 10,722 | -74,044 | 10,775 | 67,333 | 78,109 | 4,064 | |
20. | Apr | 2024 | 65,382 | 83,462 | 10,397 | -73,065 | 10,775 | 66,667 | 77,442 | 4,377 | |
21. | May | 2024 | 66,686 | 82,158 | 10,077 | -72,081 | 10,775 | 66,000 | 76,775 | 4,694 | |
22. | Jun | 2024 | 67,990 | 80,854 | 9,762 | -71,092 | 10,775 | 65,333 | 76,109 | 5,017 | |
23. | Jul | 2024 | 69,294 | 79,550 | 9,452 | -70,097 | 10,775 | 64,667 | 75,442 | 5,345 | |
24. | Aug | 2024 | 70,598 | 78,245 | 9,147 | -69,098 | 10,775 | 64,000 | 74,775 | 5,677 | |
End Of Year 2 | |||||||||||
25. | Sep | 2024 | 71,902 | 76,941 | 8,847 | -68,094 | 10,775 | 63,333 | 74,109 | 6,015 | |
26. | Oct | 2024 | 73,206 | 75,637 | 8,552 | -67,085 | 10,775 | 62,667 | 73,442 | 6,357 | |
27. | Nov | 2024 | 74,510 | 74,333 | 8,263 | -66,071 | 10,775 | 62,000 | 72,775 | 6,705 | |
28. | Dec | 2024 | 75,815 | 73,029 | 7,978 | -65,051 | 10,775 | 61,333 | 72,109 | 7,057 | |
29. | Jan | 2025 | 77,119 | 71,725 | 7,698 | -64,027 | 10,775 | 60,667 | 71,442 | 7,415 | |
30. | Feb | 2025 | 78,423 | 70,421 | 7,423 | -62,998 | 10,775 | 60,000 | 70,775 | 7,777 | |
31. | Mar | 2025 | 79,727 | 69,117 | 7,153 | -61,964 | 10,775 | 59,333 | 70,109 | 8,145 | |
32. | Apr | 2025 | 81,031 | 67,813 | 6,888 | -60,925 | 10,775 | 58,667 | 69,442 | 8,517 | |
33. | May | 2025 | 82,335 | 66,509 | 6,628 | -59,881 | 10,775 | 58,000 | 68,775 | 8,895 | |
34. | Jun | 2025 | 83,639 | 65,205 | 6,373 | -58,831 | 10,775 | 57,333 | 68,109 | 9,277 | |
35. | Jul | 2025 | 84,943 | 63,900 | 6,123 | -57,777 | 10,775 | 56,667 | 67,442 | 9,665 | |
36. | Aug | 2025 | 86,247 | 62,596 | 5,878 | -56,718 | 10,775 | 56,000 | 66,775 | 10,057 | |
End Of Year 3 | |||||||||||
37. | Sep | 2025 | 87,551 | 61,292 | 5,638 | -55,654 | 10,775 | 55,333 | 66,109 | 10,455 | |
38. | Oct | 2025 | 88,855 | 59,988 | 5,403 | -54,585 | 10,775 | 54,667 | 65,442 | 10,857 | |
39. | Nov | 2025 | 90,160 | 58,684 | 5,173 | -53,511 | 10,775 | 54,000 | 64,775 | 11,265 | |
40. | Dec | 2025 | 91,464 | 57,380 | 4,949 | -52,431 | 10,775 | 53,333 | 64,109 | 11,677 | |
41. | Jan | 2026 | 92,768 | 56,076 | 4,729 | -51,347 | 10,775 | 52,667 | 63,442 | 12,095 | |
42. | Feb | 2026 | 94,072 | 54,772 | 4,514 | -50,258 | 10,775 | 52,000 | 62,775 | 12,517 | |
43. | Mar | 2026 | 95,376 | 53,468 | 4,304 | -49,164 | 10,775 | 51,333 | 62,109 | 12,945 | |
44. | Apr | 2026 | 96,680 | 52,164 | 4,099 | -48,065 | 10,775 | 50,667 | 61,442 | 13,377 | |
45. | May | 2026 | 97,984 | 50,860 | 3,899 | -46,961 | 10,775 | 50,000 | 60,775 | 13,815 | |
46. | Jun | 2026 | 99,288 | 49,555 | 3,704 | -45,852 | 10,775 | 49,333 | 60,109 | 14,257 | |
47. | Jul | 2026 | 100,592 | 48,251 | 3,514 | -44,737 | 10,775 | 48,667 | 59,442 | 14,704 | |
48. | Aug | 2026 | 101,896 | 46,947 | 3,329 | -43,618 | 10,775 | 48,000 | 58,775 | 15,157 | |
End Of Year 4 | |||||||||||
49. | Sep | 2026 | 103,200 | 45,643 | 3,149 | -42,494 | 10,775 | 47,333 | 58,109 | 15,614 | |
50. | Oct | 2026 | 104,505 | 44,339 | 2,974 | -41,365 | 10,775 | 46,667 | 57,442 | 16,077 | |
51. | Nov | 2026 | 105,809 | 43,035 | 2,804 | -40,231 | 10,775 | 46,000 | 56,775 | 16,544 | |
52. | Dec | 2026 | 107,113 | 41,731 | 2,639 | -39,092 | 10,775 | 45,333 | 56,109 | 17,017 | |
53. | Jan | 2027 | 108,417 | 40,427 | 2,479 | -37,948 | 10,775 | 44,667 | 55,442 | 17,494 | |
54. | Feb | 2027 | 109,721 | 39,123 | 2,324 | -36,798 | 10,775 | 44,000 | 54,775 | 17,977 | |
55. | Mar | 2027 | 111,025 | 37,819 | 2,174 | -35,644 | 10,775 | 43,333 | 54,109 | 18,464 | |
56. | Apr | 2027 | 112,329 | 36,515 | 2,029 | -34,485 | 10,775 | 42,667 | 53,442 | 18,957 | |
57. | May | 2027 | 113,633 | 35,210 | 1,889 | -33,321 | 10,775 | 42,000 | 52,775 | 19,454 | |
58. | Jun | 2027 | 114,937 | 33,906 | 1,754 | -32,152 | 10,775 | 41,333 | 52,109 | 19,957 | |
59. | Jul | 2027 | 116,241 | 32,602 | 1,625 | -30,978 | 10,775 | 40,667 | 51,442 | 20,464 | |
60. | Aug | 2027 | 117,545 | 31,298 | 1,500 | -29,799 | 10,775 | 40,000 | 50,775 | 20,977 | |
End Of Year 5 | |||||||||||
61. | Sep | 2027 | 118,850 | 29,994 | 1,380 | -28,615 | 10,057 | 39,333 | 49,390 | 20,776 | |
62. | Oct | 2027 | 120,154 | 28,690 | 1,265 | -27,425 | 10,057 | 38,667 | 48,724 | 21,298 | |
63. | Nov | 2027 | 121,458 | 27,386 | 1,155 | -26,231 | 10,057 | 38,000 | 48,057 | 21,826 | |
64. | Dec | 2027 | 122,762 | 26,082 | 1,050 | -25,032 | 10,057 | 37,333 | 47,390 | 22,358 | |
65. | Jan | 2028 | 124,066 | 24,778 | 950 | -23,828 | 10,057 | 36,667 | 46,724 | 22,896 | |
66. | Feb | 2028 | 125,370 | 23,474 | 855 | -22,619 | 10,057 | 36,000 | 46,057 | 23,438 | |
67. | Mar | 2028 | 126,674 | 22,170 | 765 | -21,405 | 10,057 | 35,333 | 45,390 | 23,985 | |
68. | Apr | 2028 | 127,978 | 20,865 | 680 | -20,186 | 10,057 | 34,667 | 44,724 | 24,538 | |
69. | May | 2028 | 129,282 | 19,561 | 600 | -18,962 | 10,057 | 34,000 | 44,057 | 25,095 | |
70. | Jun | 2028 | 130,586 | 18,257 | 525 | -17,732 | 10,057 | 33,333 | 43,390 | 25,658 | |
71. | Jul | 2028 | 131,890 | 16,953 | 455 | -16,498 | 10,057 | 32,667 | 42,724 | 26,225 | |
72. | Aug | 2028 | 133,195 | 15,649 | 390 | -15,259 | 10,057 | 32,000 | 42,057 | 26,798 | |
End Of Year 6 | |||||||||||
73. | Sep | 2028 | 134,499 | 14,345 | 330 | -14,015 | 9,339 | 31,333 | 40,672 | 26,657 | |
74. | Oct | 2028 | 135,803 | 13,041 | 275 | -12,766 | 9,339 | 30,667 | 40,005 | 27,239 | |
75. | Nov | 2028 | 137,107 | 11,737 | 225 | -11,512 | 9,339 | 30,000 | 39,339 | 27,827 | |
76. | Dec | 2028 | 138,411 | 10,433 | 180 | -10,253 | 9,339 | 29,333 | 38,672 | 28,419 | |
77. | Jan | 2029 | 139,715 | 9,129 | 140 | -8,989 | 9,339 | 28,667 | 38,005 | 29,017 | |
78. | Feb | 2029 | 141,019 | 7,825 | 105 | -7,720 | 9,339 | 28,000 | 37,339 | 29,619 | |
79. | Mar | 2029 | 142,323 | 6,520 | 75 | -6,445 | 9,339 | 27,333 | 36,672 | 30,226 | |
80. | Apr | 2029 | 143,627 | 5,216 | 50 | -5,166 | 9,339 | 26,667 | 36,005 | 30,839 | |
81. | May | 2029 | 144,931 | 3,912 | 30 | -3,882 | 9,339 | 26,000 | 35,339 | 31,456 | |
82. | Jun | 2029 | 146,235 | 2,608 | 15 | -2,593 | 9,339 | 25,333 | 34,672 | 32,079 | |
83. | Jul | 2029 | 147,540 | 1,304 | 5 | -1,299 | 9,339 | 24,667 | 34,005 | 32,706 | |
84. | Aug | 2029 | 148,844 | 0 | 0 | 0 | 9,339 | 24,000 | 33,339 | 33,339 | Loan Fully Paid |
End Of Year 7 | |||||||||||
85. | Sep | 2029 | 148,844 | 0 | 0 | 0 | 8,620 | 23,333 | 31,954 | 31,954 | |
86. | Oct | 2029 | 148,844 | 0 | 0 | 0 | 8,620 | 22,667 | 31,287 | 31,287 | |
87. | Nov | 2029 | 148,844 | 0 | 0 | 0 | 8,620 | 22,000 | 30,620 | 30,620 | |
88. | Dec | 2029 | 148,844 | 0 | 0 | 0 | 8,620 | 21,333 | 29,954 | 29,954 | |
89. | Jan | 2030 | 148,844 | 0 | 0 | 0 | 8,620 | 20,667 | 29,287 | 29,287 | |
90. | Feb | 2030 | 148,844 | 0 | 0 | 0 | 8,620 | 20,000 | 28,620 | 28,620 | |
91. | Mar | 2030 | 148,844 | 0 | 0 | 0 | 8,620 | 19,333 | 27,954 | 27,954 | |
92. | Apr | 2030 | 148,844 | 0 | 0 | 0 | 8,620 | 18,667 | 27,287 | 27,287 | |
93. | May | 2030 | 148,844 | 0 | 0 | 0 | 8,620 | 18,000 | 26,620 | 26,620 | |
94. | Jun | 2030 | 148,844 | 0 | 0 | 0 | 8,620 | 17,333 | 25,954 | 25,954 | |
95. | Jul | 2030 | 148,844 | 0 | 0 | 0 | 8,620 | 16,667 | 25,287 | 25,287 | |
96. | Aug | 2030 | 148,844 | 0 | 0 | 0 | 8,620 | 16,000 | 24,620 | 24,620 | |
End Of Year 8 | |||||||||||
97. | Sep | 2030 | 148,844 | 0 | 0 | 0 | 7,902 | 15,333 | 23,235 | 23,235 | |
98. | Oct | 2030 | 148,844 | 0 | 0 | 0 | 7,902 | 14,667 | 22,569 | 22,569 | |
99. | Nov | 2030 | 148,844 | 0 | 0 | 0 | 7,902 | 14,000 | 21,902 | 21,902 | |
100. | Dec | 2030 | 148,844 | 0 | 0 | 0 | 7,902 | 13,333 | 21,235 | 21,235 | |
101. | Jan | 2031 | 148,844 | 0 | 0 | 0 | 7,902 | 12,667 | 20,569 | 20,569 | |
102. | Feb | 2031 | 148,844 | 0 | 0 | 0 | 7,902 | 12,000 | 19,902 | 19,902 | |
103. | Mar | 2031 | 148,844 | 0 | 0 | 0 | 7,902 | 11,333 | 19,235 | 19,235 | |
104. | Apr | 2031 | 148,844 | 0 | 0 | 0 | 7,902 | 10,667 | 18,569 | 18,569 | |
105. | May | 2031 | 148,844 | 0 | 0 | 0 | 7,902 | 10,000 | 17,902 | 17,902 | |
106. | Jun | 2031 | 148,844 | 0 | 0 | 0 | 7,902 | 9,333 | 17,235 | 17,235 | |
107. | Jul | 2031 | 148,844 | 0 | 0 | 0 | 7,902 | 8,667 | 16,569 | 16,569 | |
108. | Aug | 2031 | 148,844 | 0 | 0 | 0 | 7,902 | 8,000 | 15,902 | 15,902 | |
End Of Year 9 | |||||||||||
109. | Sep | 2031 | 148,844 | 0 | 0 | 0 | 7,184 | 7,333 | 14,517 | 14,517 | |
110. | Oct | 2031 | 148,844 | 0 | 0 | 0 | 7,184 | 6,667 | 13,850 | 13,850 | |
111. | Nov | 2031 | 148,844 | 0 | 0 | 0 | 7,184 | 6,000 | 13,184 | 13,184 | |
112. | Dec | 2031 | 148,844 | 0 | 0 | 0 | 7,184 | 5,333 | 12,517 | 12,517 | |
113. | Jan | 2032 | 148,844 | 0 | 0 | 0 | 7,184 | 4,667 | 11,850 | 11,850 | |
114. | Feb | 2032 | 148,844 | 0 | 0 | 0 | 7,184 | 4,000 | 11,184 | 11,184 | |
115. | Mar | 2032 | 148,844 | 0 | 0 | 0 | 7,184 | 3,333 | 10,517 | 10,517 | |
116. | Apr | 2032 | 148,844 | 0 | 0 | 0 | 7,184 | 2,667 | 9,850 | 9,850 | |
117. | May | 2032 | 148,844 | 0 | 0 | 0 | 7,184 | 2,000 | 9,184 | 9,184 | |
118. | Jun | 2032 | 148,844 | 0 | 0 | 0 | 7,184 | 1,333 | 8,517 | 8,517 | |
119. | Jul | 2032 | 148,844 | 0 | 0 | 0 | 7,184 | 667 | 7,850 | 7,850 | |
120. | Aug | 2032 | 148,844 | 0 | 0 | 0 | 7,184 | 0 | 7,184 | 7,184 | |
End Of Year 10 |