Loan Redemption Amount | Paper/Deregistration Value | |||
Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
Aug | 2022 | 78,533 | 88,013 | 22,122 |
Sep | 2022 | 77,587 | 87,388 | 22,142 |
Oct | 2022 | 76,641 | 86,763 | 22,166 |
Nov | 2022 | 75,694 | 86,138 | 22,194 |
Dec | 2022 | 74,748 | 85,513 | 22,225 |
Jan | 2023 | 73,802 | 84,888 | 22,260 |
Feb | 2023 | 72,856 | 84,263 | 22,298 |
Mar | 2023 | 71,910 | 83,638 | 22,340 |
Apr | 2023 | 70,964 | 83,013 | 22,386 |
May | 2023 | 70,017 | 82,388 | 22,435 |
Jun | 2023 | 69,071 | 81,764 | 22,488 |
Jul | 2023 | 68,125 | 81,139 | 22,544 |
End Of Year 1 | ||||
Aug | 2023 | 67,179 | 80,514 | 22,605 |
Sep | 2023 | 66,233 | 79,889 | 22,668 |
Oct | 2023 | 65,286 | 79,264 | 22,736 |
Nov | 2023 | 64,340 | 78,639 | 22,807 |
Dec | 2023 | 63,394 | 78,014 | 22,881 |
Jan | 2024 | 62,448 | 77,389 | 22,960 |
Feb | 2024 | 61,502 | 76,764 | 23,042 |
Mar | 2024 | 60,556 | 76,139 | 23,127 |
Apr | 2024 | 59,609 | 75,514 | 23,216 |
May | 2024 | 58,663 | 74,890 | 23,309 |
Jun | 2024 | 57,717 | 74,265 | 23,406 |
Jul | 2024 | 56,771 | 73,640 | 23,506 |
End Of Year 2 | ||||
Aug | 2024 | 55,825 | 73,015 | 23,609 |
Sep | 2024 | 54,878 | 72,390 | 23,717 |
Oct | 2024 | 53,932 | 71,765 | 23,828 |
Nov | 2024 | 52,986 | 71,140 | 23,942 |
Dec | 2024 | 52,040 | 70,515 | 24,060 |
Jan | 2025 | 51,094 | 69,890 | 24,182 |
Feb | 2025 | 50,148 | 69,265 | 24,308 |
Mar | 2025 | 49,201 | 68,640 | 24,437 |
Apr | 2025 | 48,255 | 68,016 | 24,569 |
May | 2025 | 47,309 | 67,391 | 24,706 |
Jun | 2025 | 46,363 | 66,766 | 24,846 |
Jul | 2025 | 45,417 | 66,141 | 24,989 |
End Of Year 3 | ||||
Aug | 2025 | 44,470 | 65,516 | 25,136 |
Sep | 2025 | 43,524 | 64,891 | 25,287 |
Oct | 2025 | 42,578 | 64,266 | 25,442 |
Nov | 2025 | 41,632 | 63,641 | 25,600 |
Dec | 2025 | 40,686 | 63,016 | 25,761 |
Jan | 2026 | 39,740 | 62,391 | 25,927 |
Feb | 2026 | 38,793 | 61,766 | 26,096 |
Mar | 2026 | 37,847 | 61,142 | 26,268 |
Apr | 2026 | 36,901 | 60,517 | 26,444 |
May | 2026 | 35,955 | 59,892 | 26,624 |
Jun | 2026 | 35,009 | 59,267 | 26,808 |
Jul | 2026 | 34,062 | 58,642 | 26,995 |
End Of Year 4 | ||||
Aug | 2026 | 33,116 | 58,017 | 27,185 |
Sep | 2026 | 32,170 | 57,392 | 27,380 |
Oct | 2026 | 31,224 | 56,767 | 27,578 |
Nov | 2026 | 30,278 | 56,142 | 27,779 |
Dec | 2026 | 29,332 | 55,517 | 27,985 |
Jan | 2027 | 28,385 | 54,892 | 28,193 |
Feb | 2027 | 27,439 | 54,268 | 28,406 |
Mar | 2027 | 26,493 | 53,643 | 28,622 |
Apr | 2027 | 25,547 | 53,018 | 28,842 |
May | 2027 | 24,601 | 52,393 | 29,065 |
Jun | 2027 | 23,655 | 51,768 | 29,292 |
Jul | 2027 | 22,708 | 51,143 | 29,523 |
End Of Year 5 | ||||
Aug | 2027 | 21,762 | 49,608 | 28,847 |
Sep | 2027 | 20,816 | 48,983 | 29,085 |
Oct | 2027 | 19,870 | 48,358 | 29,326 |
Nov | 2027 | 18,924 | 47,733 | 29,571 |
Dec | 2027 | 17,977 | 47,109 | 29,820 |
Jan | 2028 | 17,031 | 46,484 | 30,073 |
Feb | 2028 | 16,085 | 45,859 | 30,329 |
Mar | 2028 | 15,139 | 45,234 | 30,588 |
Apr | 2028 | 14,193 | 44,609 | 30,851 |
May | 2028 | 13,247 | 43,984 | 31,118 |
Jun | 2028 | 12,300 | 43,359 | 31,389 |
Jul | 2028 | 11,354 | 42,734 | 31,663 |
End Of Year 6 | ||||
Aug | 2028 | 10,408 | 41,199 | 31,031 |
Sep | 2028 | 9,462 | 40,574 | 31,312 |
Oct | 2028 | 8,516 | 39,950 | 31,597 |
Nov | 2028 | 7,569 | 39,325 | 31,886 |
Dec | 2028 | 6,623 | 38,700 | 32,178 |
Jan | 2029 | 5,677 | 38,075 | 32,474 |
Feb | 2029 | 4,731 | 37,450 | 32,773 |
Mar | 2029 | 3,785 | 36,825 | 33,077 |
Apr | 2029 | 2,839 | 36,200 | 33,383 |
May | 2029 | 1,892 | 35,575 | 33,694 |
Jun | 2029 | 946 | 34,950 | 34,008 |
Jul | 2029 | 0 | 34,325 | 34,325 |
End Of Year 7 | ||||
Aug | 2029 | 0 | 32,791 | 32,791 |
Sep | 2029 | 0 | 32,166 | 32,166 |
Oct | 2029 | 0 | 31,541 | 31,541 |
Nov | 2029 | 0 | 30,916 | 30,916 |
Dec | 2029 | 0 | 30,291 | 30,291 |
Jan | 2030 | 0 | 29,666 | 29,666 |
Feb | 2030 | 0 | 29,041 | 29,041 |
Mar | 2030 | 0 | 28,416 | 28,416 |
Apr | 2030 | 0 | 27,791 | 27,791 |
May | 2030 | 0 | 27,166 | 27,166 |
Jun | 2030 | 0 | 26,542 | 26,542 |
Jul | 2030 | 0 | 25,917 | 25,917 |
End Of Year 8 | ||||
Aug | 2030 | 0 | 24,382 | 24,382 |
Sep | 2030 | 0 | 23,757 | 23,757 |
Oct | 2030 | 0 | 23,132 | 23,132 |
Nov | 2030 | 0 | 22,507 | 22,507 |
Dec | 2030 | 0 | 21,882 | 21,882 |
Jan | 2031 | 0 | 21,257 | 21,257 |
Feb | 2031 | 0 | 20,632 | 20,632 |
Mar | 2031 | 0 | 20,007 | 20,007 |
Apr | 2031 | 0 | 19,383 | 19,383 |
May | 2031 | 0 | 18,758 | 18,758 |
Jun | 2031 | 0 | 18,133 | 18,133 |
Jul | 2031 | 0 | 17,508 | 17,508 |
End Of Year 9 | ||||
Aug | 2031 | 0 | 15,973 | 15,973 |
Sep | 2031 | 0 | 15,348 | 15,348 |
Oct | 2031 | 0 | 14,723 | 14,723 |
Nov | 2031 | 0 | 14,098 | 14,098 |
Dec | 2031 | 0 | 13,473 | 13,473 |
Jan | 2032 | 0 | 12,848 | 12,848 |
Feb | 2032 | 0 | 12,224 | 12,224 |
Mar | 2032 | 0 | 11,599 | 11,599 |
Apr | 2032 | 0 | 10,974 | 10,974 |
May | 2032 | 0 | 10,349 | 10,349 |
Jun | 2032 | 0 | 9,724 | 9,724 |
Jul | 2032 | 0 | 9,099 | 9,099 |
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. | Aug | 2022 | 45,302 | 78,533 | 12,642 | -65,890 | 13,649 | 74,364 | 88,013 | 22,122 | |
2. | Sep | 2022 | 46,248 | 77,587 | 12,341 | -65,245 | 13,649 | 73,739 | 87,388 | 22,142 | |
3. | Oct | 2022 | 47,195 | 76,641 | 12,044 | -64,596 | 13,649 | 73,114 | 86,763 | 22,166 | |
4. | Nov | 2022 | 48,141 | 75,694 | 11,750 | -63,944 | 13,649 | 72,489 | 86,138 | 22,194 | |
5. | Dec | 2022 | 49,087 | 74,748 | 11,460 | -63,288 | 13,649 | 71,864 | 85,513 | 22,225 | |
6. | Jan | 2023 | 50,033 | 73,802 | 11,174 | -62,628 | 13,649 | 71,240 | 84,888 | 22,260 | |
7. | Feb | 2023 | 50,979 | 72,856 | 10,891 | -61,965 | 13,649 | 70,615 | 84,263 | 22,298 | |
8. | Mar | 2023 | 51,925 | 71,910 | 10,612 | -61,298 | 13,649 | 69,990 | 83,638 | 22,340 | |
9. | Apr | 2023 | 52,872 | 70,964 | 10,336 | -60,628 | 13,649 | 69,365 | 83,013 | 22,386 | |
10. | May | 2023 | 53,818 | 70,017 | 10,064 | -59,953 | 13,649 | 68,740 | 82,388 | 22,435 | |
11. | Jun | 2023 | 54,764 | 69,071 | 9,796 | -59,276 | 13,649 | 68,115 | 81,764 | 22,488 | |
12. | Jul | 2023 | 55,710 | 68,125 | 9,531 | -58,594 | 13,649 | 67,490 | 81,139 | 22,544 | |
End Of Year 1 | |||||||||||
13. | Aug | 2023 | 56,656 | 67,179 | 9,270 | -57,909 | 13,649 | 66,865 | 80,514 | 22,605 | |
14. | Sep | 2023 | 57,603 | 66,233 | 9,012 | -57,220 | 13,649 | 66,240 | 79,889 | 22,668 | |
15. | Oct | 2023 | 58,549 | 65,286 | 8,758 | -56,528 | 13,649 | 65,615 | 79,264 | 22,736 | |
16. | Nov | 2023 | 59,495 | 64,340 | 8,508 | -55,832 | 13,649 | 64,990 | 78,639 | 22,807 | |
17. | Dec | 2023 | 60,441 | 63,394 | 8,262 | -55,133 | 13,649 | 64,366 | 78,014 | 22,881 | |
18. | Jan | 2024 | 61,387 | 62,448 | 8,019 | -54,429 | 13,649 | 63,741 | 77,389 | 22,960 | |
19. | Feb | 2024 | 62,333 | 61,502 | 7,779 | -53,723 | 13,649 | 63,116 | 76,764 | 23,042 | |
20. | Mar | 2024 | 63,280 | 60,556 | 7,543 | -53,012 | 13,649 | 62,491 | 76,139 | 23,127 | |
21. | Apr | 2024 | 64,226 | 59,609 | 7,311 | -52,298 | 13,649 | 61,866 | 75,514 | 23,216 | |
22. | May | 2024 | 65,172 | 58,663 | 7,083 | -51,580 | 13,649 | 61,241 | 74,890 | 23,309 | |
23. | Jun | 2024 | 66,118 | 57,717 | 6,858 | -50,859 | 13,649 | 60,616 | 74,265 | 23,406 | |
24. | Jul | 2024 | 67,064 | 56,771 | 6,637 | -50,134 | 13,649 | 59,991 | 73,640 | 23,506 | |
End Of Year 2 | |||||||||||
25. | Aug | 2024 | 68,011 | 55,825 | 6,419 | -49,405 | 13,649 | 59,366 | 73,015 | 23,609 | |
26. | Sep | 2024 | 68,957 | 54,878 | 6,205 | -48,673 | 13,649 | 58,741 | 72,390 | 23,717 | |
27. | Oct | 2024 | 69,903 | 53,932 | 5,995 | -47,937 | 13,649 | 58,116 | 71,765 | 23,828 | |
28. | Nov | 2024 | 70,849 | 52,986 | 5,788 | -47,198 | 13,649 | 57,492 | 71,140 | 23,942 | |
29. | Dec | 2024 | 71,795 | 52,040 | 5,585 | -46,455 | 13,649 | 56,867 | 70,515 | 24,060 | |
30. | Jan | 2025 | 72,741 | 51,094 | 5,386 | -45,708 | 13,649 | 56,242 | 69,890 | 24,182 | |
31. | Feb | 2025 | 73,688 | 50,148 | 5,190 | -44,958 | 13,649 | 55,617 | 69,265 | 24,308 | |
32. | Mar | 2025 | 74,634 | 49,201 | 4,998 | -44,204 | 13,649 | 54,992 | 68,640 | 24,437 | |
33. | Apr | 2025 | 75,580 | 48,255 | 4,809 | -43,446 | 13,649 | 54,367 | 68,016 | 24,569 | |
34. | May | 2025 | 76,526 | 47,309 | 4,624 | -42,685 | 13,649 | 53,742 | 67,391 | 24,706 | |
35. | Jun | 2025 | 77,472 | 46,363 | 4,443 | -41,920 | 13,649 | 53,117 | 66,766 | 24,846 | |
36. | Jul | 2025 | 78,418 | 45,417 | 4,265 | -41,152 | 13,649 | 52,492 | 66,141 | 24,989 | |
End Of Year 3 | |||||||||||
37. | Aug | 2025 | 79,365 | 44,470 | 4,091 | -40,380 | 13,649 | 51,867 | 65,516 | 25,136 | |
38. | Sep | 2025 | 80,311 | 43,524 | 3,920 | -39,604 | 13,649 | 51,242 | 64,891 | 25,287 | |
39. | Oct | 2025 | 81,257 | 42,578 | 3,754 | -38,825 | 13,649 | 50,618 | 64,266 | 25,442 | |
40. | Nov | 2025 | 82,203 | 41,632 | 3,590 | -38,042 | 13,649 | 49,993 | 63,641 | 25,600 | |
41. | Dec | 2025 | 83,149 | 40,686 | 3,431 | -37,255 | 13,649 | 49,368 | 63,016 | 25,761 | |
42. | Jan | 2026 | 84,096 | 39,740 | 3,275 | -36,465 | 13,649 | 48,743 | 62,391 | 25,927 | |
43. | Feb | 2026 | 85,042 | 38,793 | 3,123 | -35,671 | 13,649 | 48,118 | 61,766 | 26,096 | |
44. | Mar | 2026 | 85,988 | 37,847 | 2,974 | -34,873 | 13,649 | 47,493 | 61,142 | 26,268 | |
45. | Apr | 2026 | 86,934 | 36,901 | 2,829 | -34,072 | 13,649 | 46,868 | 60,517 | 26,444 | |
46. | May | 2026 | 87,880 | 35,955 | 2,687 | -33,267 | 13,649 | 46,243 | 59,892 | 26,624 | |
47. | Jun | 2026 | 88,826 | 35,009 | 2,550 | -32,459 | 13,649 | 45,618 | 59,267 | 26,808 | |
48. | Jul | 2026 | 89,773 | 34,062 | 2,415 | -31,647 | 13,649 | 44,993 | 58,642 | 26,995 | |
End Of Year 4 | |||||||||||
49. | Aug | 2026 | 90,719 | 33,116 | 2,285 | -30,832 | 13,649 | 44,368 | 58,017 | 27,185 | |
50. | Sep | 2026 | 91,665 | 32,170 | 2,158 | -30,012 | 13,649 | 43,744 | 57,392 | 27,380 | |
51. | Oct | 2026 | 92,611 | 31,224 | 2,035 | -29,189 | 13,649 | 43,119 | 56,767 | 27,578 | |
52. | Nov | 2026 | 93,557 | 30,278 | 1,915 | -28,363 | 13,649 | 42,494 | 56,142 | 27,779 | |
53. | Dec | 2026 | 94,504 | 29,332 | 1,799 | -27,533 | 13,649 | 41,869 | 55,517 | 27,985 | |
54. | Jan | 2027 | 95,450 | 28,385 | 1,686 | -26,699 | 13,649 | 41,244 | 54,892 | 28,193 | |
55. | Feb | 2027 | 96,396 | 27,439 | 1,578 | -25,862 | 13,649 | 40,619 | 54,268 | 28,406 | |
56. | Mar | 2027 | 97,342 | 26,493 | 1,472 | -25,021 | 13,649 | 39,994 | 53,643 | 28,622 | |
57. | Apr | 2027 | 98,288 | 25,547 | 1,371 | -24,176 | 13,649 | 39,369 | 53,018 | 28,842 | |
58. | May | 2027 | 99,234 | 24,601 | 1,273 | -23,328 | 13,649 | 38,744 | 52,393 | 29,065 | |
59. | Jun | 2027 | 100,181 | 23,655 | 1,179 | -22,476 | 13,649 | 38,119 | 51,768 | 29,292 | |
60. | Jul | 2027 | 101,127 | 22,708 | 1,088 | -21,620 | 13,649 | 37,495 | 51,143 | 29,523 | |
End Of Year 5 | |||||||||||
61. | Aug | 2027 | 102,073 | 21,762 | 1,001 | -20,761 | 12,739 | 36,870 | 49,608 | 28,847 | |
62. | Sep | 2027 | 103,019 | 20,816 | 918 | -19,898 | 12,739 | 36,245 | 48,983 | 29,085 | |
63. | Oct | 2027 | 103,965 | 19,870 | 838 | -19,032 | 12,739 | 35,620 | 48,358 | 29,326 | |
64. | Nov | 2027 | 104,912 | 18,924 | 762 | -18,162 | 12,739 | 34,995 | 47,733 | 29,571 | |
65. | Dec | 2027 | 105,858 | 17,977 | 689 | -17,288 | 12,739 | 34,370 | 47,109 | 29,820 | |
66. | Jan | 2028 | 106,804 | 17,031 | 620 | -16,411 | 12,739 | 33,745 | 46,484 | 30,073 | |
67. | Feb | 2028 | 107,750 | 16,085 | 555 | -15,530 | 12,739 | 33,120 | 45,859 | 30,329 | |
68. | Mar | 2028 | 108,696 | 15,139 | 493 | -14,646 | 12,739 | 32,495 | 45,234 | 30,588 | |
69. | Apr | 2028 | 109,642 | 14,193 | 435 | -13,758 | 12,739 | 31,870 | 44,609 | 30,851 | |
70. | May | 2028 | 110,589 | 13,247 | 381 | -12,866 | 12,739 | 31,245 | 43,984 | 31,118 | |
71. | Jun | 2028 | 111,535 | 12,300 | 330 | -11,970 | 12,739 | 30,621 | 43,359 | 31,389 | |
72. | Jul | 2028 | 112,481 | 11,354 | 283 | -11,071 | 12,739 | 29,996 | 42,734 | 31,663 | |
End Of Year 6 | |||||||||||
73. | Aug | 2028 | 113,427 | 10,408 | 239 | -10,169 | 11,829 | 29,371 | 41,199 | 31,031 | |
74. | Sep | 2028 | 114,373 | 9,462 | 199 | -9,262 | 11,829 | 28,746 | 40,574 | 31,312 | |
75. | Oct | 2028 | 115,320 | 8,516 | 163 | -8,352 | 11,829 | 28,121 | 39,950 | 31,597 | |
76. | Nov | 2028 | 116,266 | 7,569 | 131 | -7,439 | 11,829 | 27,496 | 39,325 | 31,886 | |
77. | Dec | 2028 | 117,212 | 6,623 | 102 | -6,522 | 11,829 | 26,871 | 38,700 | 32,178 | |
78. | Jan | 2029 | 118,158 | 5,677 | 76 | -5,601 | 11,829 | 26,246 | 38,075 | 32,474 | |
79. | Feb | 2029 | 119,104 | 4,731 | 54 | -4,677 | 11,829 | 25,621 | 37,450 | 32,773 | |
80. | Mar | 2029 | 120,050 | 3,785 | 36 | -3,748 | 11,829 | 24,996 | 36,825 | 33,077 | |
81. | Apr | 2029 | 120,997 | 2,839 | 22 | -2,817 | 11,829 | 24,371 | 36,200 | 33,383 | |
82. | May | 2029 | 121,943 | 1,892 | 11 | -1,881 | 11,829 | 23,747 | 35,575 | 33,694 | |
83. | Jun | 2029 | 122,889 | 946 | 4 | -943 | 11,829 | 23,122 | 34,950 | 34,008 | |
84. | Jul | 2029 | 123,835 | 0 | 0 | 0 | 11,829 | 22,497 | 34,325 | 34,325 | Loan Fully Paid |
End Of Year 7 | |||||||||||
85. | Aug | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 21,872 | 32,791 | 32,791 | |
86. | Sep | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 21,247 | 32,166 | 32,166 | |
87. | Oct | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 20,622 | 31,541 | 31,541 | |
88. | Nov | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 19,997 | 30,916 | 30,916 | |
89. | Dec | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 19,372 | 30,291 | 30,291 | |
90. | Jan | 2030 | 123,835 | 0 | 0 | 0 | 10,919 | 18,747 | 29,666 | 29,666 | |
91. | Feb | 2030 | 123,835 | 0 | 0 | 0 | 10,919 | 18,122 | 29,041 | 29,041 | |
92. | Mar | 2030 | 123,835 | 0 | 0 | 0 | 10,919 | 17,497 | 28,416 | 28,416 | |
93. | Apr | 2030 | 123,835 | 0 | 0 | 0 | 10,919 | 16,873 | 27,791 | 27,791 | |
94. | May | 2030 | 123,835 | 0 | 0 | 0 | 10,919 | 16,248 | 27,166 | 27,166 | |
95. | Jun | 2030 | 123,835 | 0 | 0 | 0 | 10,919 | 15,623 | 26,542 | 26,542 | |
96. | Jul | 2030 | 123,835 | 0 | 0 | 0 | 10,919 | 14,998 | 25,917 | 25,917 | |
End Of Year 8 | |||||||||||
97. | Aug | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 14,373 | 24,382 | 24,382 | |
98. | Sep | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 13,748 | 23,757 | 23,757 | |
99. | Oct | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 13,123 | 23,132 | 23,132 | |
100. | Nov | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 12,498 | 22,507 | 22,507 | |
101. | Dec | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 11,873 | 21,882 | 21,882 | |
102. | Jan | 2031 | 123,835 | 0 | 0 | 0 | 10,009 | 11,248 | 21,257 | 21,257 | |
103. | Feb | 2031 | 123,835 | 0 | 0 | 0 | 10,009 | 10,623 | 20,632 | 20,632 | |
104. | Mar | 2031 | 123,835 | 0 | 0 | 0 | 10,009 | 9,999 | 20,007 | 20,007 | |
105. | Apr | 2031 | 123,835 | 0 | 0 | 0 | 10,009 | 9,374 | 19,383 | 19,383 | |
106. | May | 2031 | 123,835 | 0 | 0 | 0 | 10,009 | 8,749 | 18,758 | 18,758 | |
107. | Jun | 2031 | 123,835 | 0 | 0 | 0 | 10,009 | 8,124 | 18,133 | 18,133 | |
108. | Jul | 2031 | 123,835 | 0 | 0 | 0 | 10,009 | 7,499 | 17,508 | 17,508 | |
End Of Year 9 | |||||||||||
109. | Aug | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 6,874 | 15,973 | 15,973 | |
110. | Sep | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 6,249 | 15,348 | 15,348 | |
111. | Oct | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 5,624 | 14,723 | 14,723 | |
112. | Nov | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 4,999 | 14,098 | 14,098 | |
113. | Dec | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 4,374 | 13,473 | 13,473 | |
114. | Jan | 2032 | 123,835 | 0 | 0 | 0 | 9,099 | 3,749 | 12,848 | 12,848 | |
115. | Feb | 2032 | 123,835 | 0 | 0 | 0 | 9,099 | 3,125 | 12,224 | 12,224 | |
116. | Mar | 2032 | 123,835 | 0 | 0 | 0 | 9,099 | 2,500 | 11,599 | 11,599 | |
117. | Apr | 2032 | 123,835 | 0 | 0 | 0 | 9,099 | 1,875 | 10,974 | 10,974 | |
118. | May | 2032 | 123,835 | 0 | 0 | 0 | 9,099 | 1,250 | 10,349 | 10,349 | |
119. | Jun | 2032 | 123,835 | 0 | 0 | 0 | 9,099 | 625 | 9,724 | 9,724 | |
120. | Jul | 2032 | 123,835 | 0 | 0 | 0 | 9,099 | 0 | 9,099 | 9,099 | |
End Of Year 10 |