Loan Redemption Amount | Paper/Deregistration Value | ||||||||||
Month | Year |
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. |
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'.
|
|||||||
Feb | 2021 | -122,362 | 38,119 | -84,243 | |||||||
Mar | 2021 | -121,183 | 38,119 | -83,065 | |||||||
Apr | 2021 | -119,998 | 38,118 | -81,880 | |||||||
May | 2021 | -118,805 | 38,118 | -80,687 | |||||||
Jun | 2021 | -117,605 | 38,118 | -79,487 | |||||||
Jul | 2021 | -116,398 | 38,118 | -78,280 | |||||||
Aug | 2021 | -115,184 | 38,118 | -77,066 | |||||||
Sep | 2021 | -113,962 | 38,118 | -75,844 | |||||||
Oct | 2021 | -112,733 | 38,118 | -74,615 | |||||||
Nov | 2021 | -111,497 | 38,118 | -73,379 | |||||||
Dec | 2021 | -110,254 | 38,118 | -72,136 | |||||||
Jan | 2022 | -109,004 | 38,118 | -70,886 | |||||||
End Of Year 1 of Loan | |||||||||||
Feb | 2022 | -107,746 | 38,118 | -69,628 | |||||||
Mar | 2022 | -106,481 | 38,118 | -68,363 | |||||||
Apr | 2022 | -105,209 | 38,117 | -67,091 | |||||||
May | 2022 | -103,929 | 38,117 | -65,812 | |||||||
Jun | 2022 | -102,643 | 38,117 | -64,526 | |||||||
Jul | 2022 | -101,349 | 38,117 | -63,232 | |||||||
Aug | 2022 | -100,048 | 38,117 | -61,931 | |||||||
Sep | 2022 | -98,740 | 38,117 | -60,623 | |||||||
Oct | 2022 | -97,424 | 38,117 | -59,308 | |||||||
Nov | 2022 | -96,102 | 38,117 | -57,985 | |||||||
Dec | 2022 | -94,772 | 38,117 | -56,655 | |||||||
Jan | 2023 | -93,435 | 38,117 | -55,318 | |||||||
End Of Year 2 of Loan | |||||||||||
Feb | 2023 | -92,091 | 38,117 | -53,974 | |||||||
Mar | 2023 | -90,739 | 38,117 | -52,622 | |||||||
Apr | 2023 | -89,380 | 38,116 | -51,264 | |||||||
May | 2023 | -88,014 | 38,116 | -49,898 | |||||||
Jun | 2023 | -86,641 | 38,116 | -48,525 | |||||||
Jul | 2023 | -85,261 | 35,575 | -49,685 | |||||||
Aug | 2023 | -83,873 | 35,575 | -48,298 | |||||||
Sep | 2023 | -82,478 | 35,575 | -46,903 | |||||||
Oct | 2023 | -81,076 | 35,575 | -45,501 | |||||||
Nov | 2023 | -79,667 | 35,575 | -44,092 | |||||||
Dec | 2023 | -78,250 | 35,575 | -42,675 | |||||||
Jan | 2024 | -76,827 | 35,575 | -41,252 | |||||||
End Of Year 3 of Loan | |||||||||||
Feb | 2024 | -75,396 | 35,575 | -39,821 | |||||||
Mar | 2024 | -73,958 | 35,575 | -38,383 | |||||||
Apr | 2024 | -72,512 | 35,575 | -36,938 | |||||||
May | 2024 | -71,060 | 35,575 | -35,485 | |||||||
Jun | 2024 | -69,600 | 35,575 | -34,025 | |||||||
Jul | 2024 | -68,133 | 33,034 | -35,099 | |||||||
Aug | 2024 | -66,659 | 33,034 | -33,625 | |||||||
Sep | 2024 | -65,177 | 33,034 | -32,144 | |||||||
Oct | 2024 | -63,688 | 33,033 | -30,655 | |||||||
Nov | 2024 | -62,193 | 33,033 | -29,159 | |||||||
Dec | 2024 | -60,689 | 33,033 | -27,656 | |||||||
Jan | 2025 | -59,179 | 33,033 | -26,146 | |||||||
End Of Year 4 of Loan | |||||||||||
Feb | 2025 | -57,662 | 33,033 | -24,629 | |||||||
Mar | 2025 | -56,137 | 33,033 | -23,104 | |||||||
Apr | 2025 | -54,605 | 33,033 | -21,572 | |||||||
May | 2025 | -53,066 | 33,033 | -20,033 | |||||||
Jun | 2025 | -51,519 | 33,033 | -18,486 | |||||||
Jul | 2025 | -49,966 | 30,492 | -19,474 | |||||||
Aug | 2025 | -48,405 | 30,492 | -17,913 | |||||||
Sep | 2025 | -46,837 | 30,492 | -16,345 | |||||||
Oct | 2025 | -45,261 | 30,492 | -14,770 | |||||||
Nov | 2025 | -43,679 | 30,492 | -13,187 | |||||||
Dec | 2025 | -42,089 | 30,492 | -11,598 | |||||||
Jan | 2026 | -40,492 | 30,491 | -10,001 | |||||||
End Of Year 5 of Loan | |||||||||||
Feb | 2026 | -38,888 | 30,491 | -8,397 | |||||||
Mar | 2026 | -37,277 | 30,491 | -6,785 | |||||||
Apr | 2026 | -35,658 | 30,491 | -5,167 | |||||||
May | 2026 | -34,032 | 30,491 | -3,541 | |||||||
Jun | 2026 | -32,399 | 30,491 | -1,908 | |||||||
Jul | 2026 | -30,759 | 27,950 | -2,809 | |||||||
Aug | 2026 | -29,111 | 27,950 | -1,161 | |||||||
Sep | 2026 | -27,457 | 27,950 | 493 | |||||||
Oct | 2026 | -25,795 | 27,950 | 2,155 | |||||||
Nov | 2026 | -24,126 | 27,950 | 3,824 | |||||||
Dec | 2026 | -22,449 | 27,950 | 5,500 | |||||||
Jan | 2027 | -20,766 | 27,950 | 7,184 | |||||||
End Of Year 6 of Loan | |||||||||||
Feb | 2027 | -19,075 | 27,950 | 8,875 | |||||||
Mar | 2027 | -17,377 | 27,950 | 10,572 | |||||||
Apr | 2027 | -15,672 | 27,949 | 12,278 | |||||||
May | 2027 | -13,959 | 27,949 | 13,990 | |||||||
Jun | 2027 | -12,240 | 27,949 | 15,710 | |||||||
Jul | 2027 | -10,513 | 25,408 | 14,896 | |||||||
Aug | 2027 | -8,779 | 25,408 | 16,630 | |||||||
Sep | 2027 | -7,037 | 25,408 | 18,371 | |||||||
Oct | 2027 | -5,289 | 25,408 | 20,119 | |||||||
Nov | 2027 | -3,533 | 25,408 | 21,875 | |||||||
Dec | 2027 | -1,770 | 25,408 | 23,638 | |||||||
Jan | 2028 | 0 | 25,408 | 25,408 | |||||||
Feb | 2028 | 0 | 25,408 | 25,408 | |||||||
Mar | 2028 | 0 | 25,408 | 25,408 | |||||||
Apr | 2028 | 0 | 25,408 | 25,408 | |||||||
May | 2028 | 0 | 25,408 | 25,408 | |||||||
Jun | 2028 | 0 | 25,408 | 25,408 |