- Shortlists 5
- COTY 2020
- CAR REVIEWS
- COTY 2020
- CAR REVIEWS
- GUIDES
- GUIDES
- NEW CARS
- USED CARS
- SELL CAR
- SELL CAR
SwiftQuote will give you the best offer price with no obligations from our network of trustworthy dealers within 24 hours. FREE.
Our scrap dealer / exporter network will handle all the paperwork so you can relax. FREE.
I got $5k more than other bidding websites! Very happy with the service provided
- NesaSell to Direct Buyers with Car Consignment. Our dealer will help you sell at the price that you want.
---- or ----
- CAR VALUATION
- CAR VALUATION
- CAR LOAN
Quick approval and hassle free car financing at the lowest rates possible!
Get the right car insurance at competitive price.
- CAR LOAN
- COE RENEWAL
Can't bear to say goodbye? SwiftQuote gets you the best COE Renewal Loan for your car!
- COE RENEWAL
- Site Links
- Terms
- Privacy
- About Us
- Contact Us
- Advertise
- Jobs@Oneshift.com
-
Oneshift Top Picks -
Recommended Compact Sedans 6 CARS -
One For The Outdoorsy Family -... 7 CARS -
Four-is-Company - Executive 4-... 2 CARS -
Value-added Executive Transpor... 6 CARS -
Small Cars for the Budget Cons... 4 CARS - Start adding your shortlist ...
Subaru Impreza 1.5R 5Dr Updated Loan Calculator
| This car is no longer available in the market. | |
| Latest OMV: | $14,268 |
| Engine Cap: | 1498 cc |
| Power: | 107Bhp @ 6000rpm |
| Torque: | 142Nm @ 3200rpm |
| Type: | 5 Door Hatch |
| Euro NCAP: | N.A |
| User Ratings: |
4.50 from
2 reviews
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$62,000
- Down Payment
- $18,600 (30% of Car Price)
- Monthly Installment
-
$618 for 7 years (84 months)
Loan Details
- Total Loan
-
$43,400
- Total Interest
-
$8,446
- Total Sum Paid
- $51,846 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$5,487
- COE
-
$45,600
- ARF Paid
-
$14,268
- PARF Rebate
-
You get back $7,134 at the end of 10th year (PARF Rebate)
- Road Tax
-
$683
| Loan Redemption Amount | Paper/Deregistration Value | |||
| Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
| May | 2021 | 51,228 | 55,921 | 12,939 |
| Jun | 2021 | 50,611 | 55,541 | 12,980 |
| Jul | 2021 | 49,994 | 55,161 | 13,024 |
| Aug | 2021 | 49,377 | 54,781 | 13,069 |
| Sep | 2021 | 48,760 | 54,401 | 13,117 |
| Oct | 2021 | 48,142 | 54,021 | 13,167 |
| Nov | 2021 | 47,525 | 53,641 | 13,220 |
| Dec | 2021 | 46,908 | 53,261 | 13,275 |
| Jan | 2022 | 46,291 | 52,881 | 13,333 |
| Feb | 2022 | 45,674 | 52,501 | 13,392 |
| Mar | 2022 | 45,056 | 52,121 | 13,454 |
| Apr | 2022 | 44,439 | 51,741 | 13,519 |
| End Of Year 1 | ||||
| May | 2022 | 43,822 | 51,361 | 13,586 |
| Jun | 2022 | 43,205 | 50,981 | 13,655 |
| Jul | 2022 | 42,587 | 50,601 | 13,727 |
| Aug | 2022 | 41,970 | 50,221 | 13,801 |
| Sep | 2022 | 41,353 | 49,841 | 13,877 |
| Oct | 2022 | 40,736 | 49,461 | 13,956 |
| Nov | 2022 | 40,119 | 49,081 | 14,037 |
| Dec | 2022 | 39,501 | 48,701 | 14,120 |
| Jan | 2023 | 38,884 | 48,321 | 14,206 |
| Feb | 2023 | 38,267 | 47,941 | 14,294 |
| Mar | 2023 | 37,650 | 47,561 | 14,385 |
| Apr | 2023 | 37,033 | 47,181 | 14,478 |
| End Of Year 2 | ||||
| May | 2023 | 36,415 | 46,801 | 14,573 |
| Jun | 2023 | 35,798 | 46,421 | 14,671 |
| Jul | 2023 | 35,181 | 46,041 | 14,771 |
| Aug | 2023 | 34,564 | 45,661 | 14,873 |
| Sep | 2023 | 33,947 | 45,281 | 14,978 |
| Oct | 2023 | 33,329 | 44,901 | 15,085 |
| Nov | 2023 | 32,712 | 44,521 | 15,194 |
| Dec | 2023 | 32,095 | 44,141 | 15,306 |
| Jan | 2024 | 31,478 | 43,761 | 15,420 |
| Feb | 2024 | 30,861 | 43,381 | 15,537 |
| Mar | 2024 | 30,243 | 43,001 | 15,656 |
| Apr | 2024 | 29,626 | 42,621 | 15,777 |
| End Of Year 3 | ||||
| May | 2024 | 29,009 | 42,241 | 15,901 |
| Jun | 2024 | 28,392 | 41,861 | 16,027 |
| Jul | 2024 | 27,774 | 41,481 | 16,155 |
| Aug | 2024 | 27,157 | 41,101 | 16,286 |
| Sep | 2024 | 26,540 | 40,721 | 16,419 |
| Oct | 2024 | 25,923 | 40,341 | 16,554 |
| Nov | 2024 | 25,306 | 39,961 | 16,692 |
| Dec | 2024 | 24,688 | 39,581 | 16,832 |
| Jan | 2025 | 24,071 | 39,201 | 16,975 |
| Feb | 2025 | 23,454 | 38,821 | 17,120 |
| Mar | 2025 | 22,837 | 38,441 | 17,267 |
| Apr | 2025 | 22,220 | 38,061 | 17,417 |
| End Of Year 4 | ||||
| May | 2025 | 21,602 | 37,681 | 17,569 |
| Jun | 2025 | 20,985 | 37,301 | 17,723 |
| Jul | 2025 | 20,368 | 36,921 | 17,880 |
| Aug | 2025 | 19,751 | 36,541 | 18,039 |
| Sep | 2025 | 19,134 | 36,161 | 18,201 |
| Oct | 2025 | 18,516 | 35,781 | 18,365 |
| Nov | 2025 | 17,899 | 35,401 | 18,531 |
| Dec | 2025 | 17,282 | 35,021 | 18,700 |
| Jan | 2026 | 16,665 | 34,641 | 18,871 |
| Feb | 2026 | 16,047 | 34,261 | 19,044 |
| Mar | 2026 | 15,430 | 33,881 | 19,220 |
| Apr | 2026 | 14,813 | 33,501 | 19,398 |
| End Of Year 5 | ||||
| May | 2026 | 14,196 | 32,408 | 18,865 |
| Jun | 2026 | 13,579 | 32,028 | 19,048 |
| Jul | 2026 | 12,961 | 31,648 | 19,233 |
| Aug | 2026 | 12,344 | 31,268 | 19,420 |
| Sep | 2026 | 11,727 | 30,888 | 19,610 |
| Oct | 2026 | 11,110 | 30,508 | 19,802 |
| Nov | 2026 | 10,493 | 30,128 | 19,997 |
| Dec | 2026 | 9,875 | 29,748 | 20,194 |
| Jan | 2027 | 9,258 | 29,368 | 20,393 |
| Feb | 2027 | 8,641 | 28,988 | 20,595 |
| Mar | 2027 | 8,024 | 28,608 | 20,799 |
| Apr | 2027 | 7,407 | 28,228 | 21,006 |
| End Of Year 6 | ||||
| May | 2027 | 6,789 | 27,134 | 20,501 |
| Jun | 2027 | 6,172 | 26,754 | 20,712 |
| Jul | 2027 | 5,555 | 26,374 | 20,926 |
| Aug | 2027 | 4,938 | 25,994 | 21,142 |
| Sep | 2027 | 4,320 | 25,614 | 21,360 |
| Oct | 2027 | 3,703 | 25,234 | 21,581 |
| Nov | 2027 | 3,086 | 24,854 | 21,804 |
| Dec | 2027 | 2,469 | 24,474 | 22,029 |
| Jan | 2028 | 1,852 | 24,094 | 22,257 |
| Feb | 2028 | 1,234 | 23,714 | 22,487 |
| Mar | 2028 | 617 | 23,334 | 22,719 |
| Apr | 2028 | 0 | 22,954 | 22,954 |
| End Of Year 7 | ||||
| May | 2028 | 0 | 21,861 | 21,861 |
| Jun | 2028 | 0 | 21,481 | 21,481 |
| Jul | 2028 | 0 | 21,101 | 21,101 |
| Aug | 2028 | 0 | 20,721 | 20,721 |
| Sep | 2028 | 0 | 20,341 | 20,341 |
| Oct | 2028 | 0 | 19,961 | 19,961 |
| Nov | 2028 | 0 | 19,581 | 19,581 |
| Dec | 2028 | 0 | 19,201 | 19,201 |
| Jan | 2029 | 0 | 18,821 | 18,821 |
| Feb | 2029 | 0 | 18,441 | 18,441 |
| Mar | 2029 | 0 | 18,061 | 18,061 |
| Apr | 2029 | 0 | 17,681 | 17,681 |
| End Of Year 8 | ||||
| May | 2029 | 0 | 16,587 | 16,587 |
| Jun | 2029 | 0 | 16,207 | 16,207 |
| Jul | 2029 | 0 | 15,827 | 15,827 |
| Aug | 2029 | 0 | 15,447 | 15,447 |
| Sep | 2029 | 0 | 15,067 | 15,067 |
| Oct | 2029 | 0 | 14,687 | 14,687 |
| Nov | 2029 | 0 | 14,307 | 14,307 |
| Dec | 2029 | 0 | 13,927 | 13,927 |
| Jan | 2030 | 0 | 13,547 | 13,547 |
| Feb | 2030 | 0 | 13,167 | 13,167 |
| Mar | 2030 | 0 | 12,787 | 12,787 |
| Apr | 2030 | 0 | 12,407 | 12,407 |
| End Of Year 9 | ||||
| May | 2030 | 0 | 11,314 | 11,314 |
| Jun | 2030 | 0 | 10,934 | 10,934 |
| Jul | 2030 | 0 | 10,554 | 10,554 |
| Aug | 2030 | 0 | 10,174 | 10,174 |
| Sep | 2030 | 0 | 9,794 | 9,794 |
| Oct | 2030 | 0 | 9,414 | 9,414 |
| Nov | 2030 | 0 | 9,034 | 9,034 |
| Dec | 2030 | 0 | 8,654 | 8,654 |
| Jan | 2031 | 0 | 8,274 | 8,274 |
| Feb | 2031 | 0 | 7,894 | 7,894 |
| Mar | 2031 | 0 | 7,514 | 7,514 |
| Apr | 2031 | 0 | 7,134 | 7,134 |
| 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 | 19,217 | 51,228 | 8,247 | -42,982 | 10,701 | 45,220 | 55,921 | 12,939 | |
| 2. | Jun | 2021 | 19,834 | 50,611 | 8,051 | -42,561 | 10,701 | 44,840 | 55,541 | 12,980 | |
| 3. | Jul | 2021 | 20,452 | 49,994 | 7,857 | -42,137 | 10,701 | 44,460 | 55,161 | 13,024 | |
| 4. | Aug | 2021 | 21,069 | 49,377 | 7,665 | -41,712 | 10,701 | 44,080 | 54,781 | 13,069 | |
| 5. | Sep | 2021 | 21,686 | 48,760 | 7,476 | -41,284 | 10,701 | 43,700 | 54,401 | 13,117 | |
| 6. | Oct | 2021 | 22,303 | 48,142 | 7,289 | -40,854 | 10,701 | 43,320 | 54,021 | 13,167 | |
| 7. | Nov | 2021 | 22,920 | 47,525 | 7,104 | -40,421 | 10,701 | 42,940 | 53,641 | 13,220 | |
| 8. | Dec | 2021 | 23,538 | 46,908 | 6,922 | -39,986 | 10,701 | 42,560 | 53,261 | 13,275 | |
| 9. | Jan | 2022 | 24,155 | 46,291 | 6,742 | -39,548 | 10,701 | 42,180 | 52,881 | 13,333 | |
| 10. | Feb | 2022 | 24,772 | 45,674 | 6,565 | -39,109 | 10,701 | 41,800 | 52,501 | 13,392 | |
| 11. | Mar | 2022 | 25,389 | 45,056 | 6,390 | -38,667 | 10,701 | 41,420 | 52,121 | 13,454 | |
| 12. | Apr | 2022 | 26,007 | 44,439 | 6,217 | -38,222 | 10,701 | 41,040 | 51,741 | 13,519 | |
| End Of Year 1 | |||||||||||
| 13. | May | 2022 | 26,624 | 43,822 | 6,047 | -37,775 | 10,701 | 40,660 | 51,361 | 13,586 | |
| 14. | Jun | 2022 | 27,241 | 43,205 | 5,879 | -37,326 | 10,701 | 40,280 | 50,981 | 13,655 | |
| 15. | Jul | 2022 | 27,858 | 42,587 | 5,713 | -36,874 | 10,701 | 39,900 | 50,601 | 13,727 | |
| 16. | Aug | 2022 | 28,475 | 41,970 | 5,550 | -36,420 | 10,701 | 39,520 | 50,221 | 13,801 | |
| 17. | Sep | 2022 | 29,093 | 41,353 | 5,389 | -35,964 | 10,701 | 39,140 | 49,841 | 13,877 | |
| 18. | Oct | 2022 | 29,710 | 40,736 | 5,231 | -35,505 | 10,701 | 38,760 | 49,461 | 13,956 | |
| 19. | Nov | 2022 | 30,327 | 40,119 | 5,074 | -35,044 | 10,701 | 38,380 | 49,081 | 14,037 | |
| 20. | Dec | 2022 | 30,944 | 39,501 | 4,921 | -34,581 | 10,701 | 38,000 | 48,701 | 14,120 | |
| 21. | Jan | 2023 | 31,561 | 38,884 | 4,769 | -34,115 | 10,701 | 37,620 | 48,321 | 14,206 | |
| 22. | Feb | 2023 | 32,179 | 38,267 | 4,620 | -33,647 | 10,701 | 37,240 | 47,941 | 14,294 | |
| 23. | Mar | 2023 | 32,796 | 37,650 | 4,474 | -33,176 | 10,701 | 36,860 | 47,561 | 14,385 | |
| 24. | Apr | 2023 | 33,413 | 37,033 | 4,329 | -32,703 | 10,701 | 36,480 | 47,181 | 14,478 | |
| End Of Year 2 | |||||||||||
| 25. | May | 2023 | 34,030 | 36,415 | 4,187 | -32,228 | 10,701 | 36,100 | 46,801 | 14,573 | |
| 26. | Jun | 2023 | 34,647 | 35,798 | 4,048 | -31,750 | 10,701 | 35,720 | 46,421 | 14,671 | |
| 27. | Jul | 2023 | 35,265 | 35,181 | 3,911 | -31,270 | 10,701 | 35,340 | 46,041 | 14,771 | |
| 28. | Aug | 2023 | 35,882 | 34,564 | 3,776 | -30,788 | 10,701 | 34,960 | 45,661 | 14,873 | |
| 29. | Sep | 2023 | 36,499 | 33,947 | 3,643 | -30,303 | 10,701 | 34,580 | 45,281 | 14,978 | |
| 30. | Oct | 2023 | 37,116 | 33,329 | 3,513 | -29,816 | 10,701 | 34,200 | 44,901 | 15,085 | |
| 31. | Nov | 2023 | 37,734 | 32,712 | 3,385 | -29,327 | 10,701 | 33,820 | 44,521 | 15,194 | |
| 32. | Dec | 2023 | 38,351 | 32,095 | 3,260 | -28,835 | 10,701 | 33,440 | 44,141 | 15,306 | |
| 33. | Jan | 2024 | 38,968 | 31,478 | 3,137 | -28,341 | 10,701 | 33,060 | 43,761 | 15,420 | |
| 34. | Feb | 2024 | 39,585 | 30,861 | 3,016 | -27,844 | 10,701 | 32,680 | 43,381 | 15,537 | |
| 35. | Mar | 2024 | 40,202 | 30,243 | 2,898 | -27,345 | 10,701 | 32,300 | 43,001 | 15,656 | |
| 36. | Apr | 2024 | 40,820 | 29,626 | 2,782 | -26,844 | 10,701 | 31,920 | 42,621 | 15,777 | |
| End Of Year 3 | |||||||||||
| 37. | May | 2024 | 41,437 | 29,009 | 2,669 | -26,340 | 10,701 | 31,540 | 42,241 | 15,901 | |
| 38. | Jun | 2024 | 42,054 | 28,392 | 2,557 | -25,834 | 10,701 | 31,160 | 41,861 | 16,027 | |
| 39. | Jul | 2024 | 42,671 | 27,774 | 2,449 | -25,326 | 10,701 | 30,780 | 41,481 | 16,155 | |
| 40. | Aug | 2024 | 43,288 | 27,157 | 2,342 | -24,815 | 10,701 | 30,400 | 41,101 | 16,286 | |
| 41. | Sep | 2024 | 43,906 | 26,540 | 2,238 | -24,302 | 10,701 | 30,020 | 40,721 | 16,419 | |
| 42. | Oct | 2024 | 44,523 | 25,923 | 2,136 | -23,787 | 10,701 | 29,640 | 40,341 | 16,554 | |
| 43. | Nov | 2024 | 45,140 | 25,306 | 2,037 | -23,269 | 10,701 | 29,260 | 39,961 | 16,692 | |
| 44. | Dec | 2024 | 45,757 | 24,688 | 1,940 | -22,749 | 10,701 | 28,880 | 39,581 | 16,832 | |
| 45. | Jan | 2025 | 46,374 | 24,071 | 1,845 | -22,226 | 10,701 | 28,500 | 39,201 | 16,975 | |
| 46. | Feb | 2025 | 46,992 | 23,454 | 1,753 | -21,701 | 10,701 | 28,120 | 38,821 | 17,120 | |
| 47. | Mar | 2025 | 47,609 | 22,837 | 1,663 | -21,174 | 10,701 | 27,740 | 38,441 | 17,267 | |
| 48. | Apr | 2025 | 48,226 | 22,220 | 1,576 | -20,644 | 10,701 | 27,360 | 38,061 | 17,417 | |
| End Of Year 4 | |||||||||||
| 49. | May | 2025 | 48,843 | 21,602 | 1,490 | -20,112 | 10,701 | 26,980 | 37,681 | 17,569 | |
| 50. | Jun | 2025 | 49,461 | 20,985 | 1,408 | -19,578 | 10,701 | 26,600 | 37,301 | 17,723 | |
| 51. | Jul | 2025 | 50,078 | 20,368 | 1,327 | -19,041 | 10,701 | 26,220 | 36,921 | 17,880 | |
| 52. | Aug | 2025 | 50,695 | 19,751 | 1,249 | -18,502 | 10,701 | 25,840 | 36,541 | 18,039 | |
| 53. | Sep | 2025 | 51,312 | 19,134 | 1,173 | -17,960 | 10,701 | 25,460 | 36,161 | 18,201 | |
| 54. | Oct | 2025 | 51,929 | 18,516 | 1,100 | -17,416 | 10,701 | 25,080 | 35,781 | 18,365 | |
| 55. | Nov | 2025 | 52,547 | 17,899 | 1,029 | -16,870 | 10,701 | 24,700 | 35,401 | 18,531 | |
| 56. | Dec | 2025 | 53,164 | 17,282 | 960 | -16,321 | 10,701 | 24,320 | 35,021 | 18,700 | |
| 57. | Jan | 2026 | 53,781 | 16,665 | 894 | -15,770 | 10,701 | 23,940 | 34,641 | 18,871 | |
| 58. | Feb | 2026 | 54,398 | 16,047 | 830 | -15,217 | 10,701 | 23,560 | 34,261 | 19,044 | |
| 59. | Mar | 2026 | 55,015 | 15,430 | 769 | -14,661 | 10,701 | 23,180 | 33,881 | 19,220 | |
| 60. | Apr | 2026 | 55,633 | 14,813 | 710 | -14,103 | 10,701 | 22,800 | 33,501 | 19,398 | |
| End Of Year 5 | |||||||||||
| 61. | May | 2026 | 56,250 | 14,196 | 653 | -13,543 | 9,988 | 22,420 | 32,408 | 18,865 | |
| 62. | Jun | 2026 | 56,867 | 13,579 | 599 | -12,980 | 9,988 | 22,040 | 32,028 | 19,048 | |
| 63. | Jul | 2026 | 57,484 | 12,961 | 546 | -12,415 | 9,988 | 21,660 | 31,648 | 19,233 | |
| 64. | Aug | 2026 | 58,101 | 12,344 | 497 | -11,847 | 9,988 | 21,280 | 31,268 | 19,420 | |
| 65. | Sep | 2026 | 58,719 | 11,727 | 449 | -11,278 | 9,988 | 20,900 | 30,888 | 19,610 | |
| 66. | Oct | 2026 | 59,336 | 11,110 | 405 | -10,705 | 9,988 | 20,520 | 30,508 | 19,802 | |
| 67. | Nov | 2026 | 59,953 | 10,493 | 362 | -10,131 | 9,988 | 20,140 | 30,128 | 19,997 | |
| 68. | Dec | 2026 | 60,570 | 9,875 | 322 | -9,554 | 9,988 | 19,760 | 29,748 | 20,194 | |
| 69. | Jan | 2027 | 61,187 | 9,258 | 284 | -8,974 | 9,988 | 19,380 | 29,368 | 20,393 | |
| 70. | Feb | 2027 | 61,805 | 8,641 | 248 | -8,393 | 9,988 | 19,000 | 28,988 | 20,595 | |
| 71. | Mar | 2027 | 62,422 | 8,024 | 215 | -7,808 | 9,988 | 18,620 | 28,608 | 20,799 | |
| 72. | Apr | 2027 | 63,039 | 7,407 | 185 | -7,222 | 9,988 | 18,240 | 28,228 | 21,006 | |
| End Of Year 6 | |||||||||||
| 73. | May | 2027 | 63,656 | 6,789 | 156 | -6,633 | 9,274 | 17,860 | 27,134 | 20,501 | |
| 74. | Jun | 2027 | 64,274 | 6,172 | 130 | -6,042 | 9,274 | 17,480 | 26,754 | 20,712 | |
| 75. | Jul | 2027 | 64,891 | 5,555 | 106 | -5,448 | 9,274 | 17,100 | 26,374 | 20,926 | |
| 76. | Aug | 2027 | 65,508 | 4,938 | 85 | -4,853 | 9,274 | 16,720 | 25,994 | 21,142 | |
| 77. | Sep | 2027 | 66,125 | 4,320 | 66 | -4,254 | 9,274 | 16,340 | 25,614 | 21,360 | |
| 78. | Oct | 2027 | 66,742 | 3,703 | 50 | -3,654 | 9,274 | 15,960 | 25,234 | 21,581 | |
| 79. | Nov | 2027 | 67,360 | 3,086 | 35 | -3,051 | 9,274 | 15,580 | 24,854 | 21,804 | |
| 80. | Dec | 2027 | 67,977 | 2,469 | 24 | -2,445 | 9,274 | 15,200 | 24,474 | 22,029 | |
| 81. | Jan | 2028 | 68,594 | 1,852 | 14 | -1,837 | 9,274 | 14,820 | 24,094 | 22,257 | |
| 82. | Feb | 2028 | 69,211 | 1,234 | 7 | -1,227 | 9,274 | 14,440 | 23,714 | 22,487 | |
| 83. | Mar | 2028 | 69,828 | 617 | 2 | -615 | 9,274 | 14,060 | 23,334 | 22,719 | |
| 84. | Apr | 2028 | 70,446 | 0 | 0 | 0 | 9,274 | 13,680 | 22,954 | 22,954 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | May | 2028 | 70,446 | 0 | 0 | 0 | 8,561 | 13,300 | 21,861 | 21,861 | |
| 86. | Jun | 2028 | 70,446 | 0 | 0 | 0 | 8,561 | 12,920 | 21,481 | 21,481 | |
| 87. | Jul | 2028 | 70,446 | 0 | 0 | 0 | 8,561 | 12,540 | 21,101 | 21,101 | |
| 88. | Aug | 2028 | 70,446 | 0 | 0 | 0 | 8,561 | 12,160 | 20,721 | 20,721 | |
| 89. | Sep | 2028 | 70,446 | 0 | 0 | 0 | 8,561 | 11,780 | 20,341 | 20,341 | |
| 90. | Oct | 2028 | 70,446 | 0 | 0 | 0 | 8,561 | 11,400 | 19,961 | 19,961 | |
| 91. | Nov | 2028 | 70,446 | 0 | 0 | 0 | 8,561 | 11,020 | 19,581 | 19,581 | |
| 92. | Dec | 2028 | 70,446 | 0 | 0 | 0 | 8,561 | 10,640 | 19,201 | 19,201 | |
| 93. | Jan | 2029 | 70,446 | 0 | 0 | 0 | 8,561 | 10,260 | 18,821 | 18,821 | |
| 94. | Feb | 2029 | 70,446 | 0 | 0 | 0 | 8,561 | 9,880 | 18,441 | 18,441 | |
| 95. | Mar | 2029 | 70,446 | 0 | 0 | 0 | 8,561 | 9,500 | 18,061 | 18,061 | |
| 96. | Apr | 2029 | 70,446 | 0 | 0 | 0 | 8,561 | 9,120 | 17,681 | 17,681 | |
| End Of Year 8 | |||||||||||
| 97. | May | 2029 | 70,446 | 0 | 0 | 0 | 7,847 | 8,740 | 16,587 | 16,587 | |
| 98. | Jun | 2029 | 70,446 | 0 | 0 | 0 | 7,847 | 8,360 | 16,207 | 16,207 | |
| 99. | Jul | 2029 | 70,446 | 0 | 0 | 0 | 7,847 | 7,980 | 15,827 | 15,827 | |
| 100. | Aug | 2029 | 70,446 | 0 | 0 | 0 | 7,847 | 7,600 | 15,447 | 15,447 | |
| 101. | Sep | 2029 | 70,446 | 0 | 0 | 0 | 7,847 | 7,220 | 15,067 | 15,067 | |
| 102. | Oct | 2029 | 70,446 | 0 | 0 | 0 | 7,847 | 6,840 | 14,687 | 14,687 | |
| 103. | Nov | 2029 | 70,446 | 0 | 0 | 0 | 7,847 | 6,460 | 14,307 | 14,307 | |
| 104. | Dec | 2029 | 70,446 | 0 | 0 | 0 | 7,847 | 6,080 | 13,927 | 13,927 | |
| 105. | Jan | 2030 | 70,446 | 0 | 0 | 0 | 7,847 | 5,700 | 13,547 | 13,547 | |
| 106. | Feb | 2030 | 70,446 | 0 | 0 | 0 | 7,847 | 5,320 | 13,167 | 13,167 | |
| 107. | Mar | 2030 | 70,446 | 0 | 0 | 0 | 7,847 | 4,940 | 12,787 | 12,787 | |
| 108. | Apr | 2030 | 70,446 | 0 | 0 | 0 | 7,847 | 4,560 | 12,407 | 12,407 | |
| End Of Year 9 | |||||||||||
| 109. | May | 2030 | 70,446 | 0 | 0 | 0 | 7,134 | 4,180 | 11,314 | 11,314 | |
| 110. | Jun | 2030 | 70,446 | 0 | 0 | 0 | 7,134 | 3,800 | 10,934 | 10,934 | |
| 111. | Jul | 2030 | 70,446 | 0 | 0 | 0 | 7,134 | 3,420 | 10,554 | 10,554 | |
| 112. | Aug | 2030 | 70,446 | 0 | 0 | 0 | 7,134 | 3,040 | 10,174 | 10,174 | |
| 113. | Sep | 2030 | 70,446 | 0 | 0 | 0 | 7,134 | 2,660 | 9,794 | 9,794 | |
| 114. | Oct | 2030 | 70,446 | 0 | 0 | 0 | 7,134 | 2,280 | 9,414 | 9,414 | |
| 115. | Nov | 2030 | 70,446 | 0 | 0 | 0 | 7,134 | 1,900 | 9,034 | 9,034 | |
| 116. | Dec | 2030 | 70,446 | 0 | 0 | 0 | 7,134 | 1,520 | 8,654 | 8,654 | |
| 117. | Jan | 2031 | 70,446 | 0 | 0 | 0 | 7,134 | 1,140 | 8,274 | 8,274 | |
| 118. | Feb | 2031 | 70,446 | 0 | 0 | 0 | 7,134 | 760 | 7,894 | 7,894 | |
| 119. | Mar | 2031 | 70,446 | 0 | 0 | 0 | 7,134 | 380 | 7,514 | 7,514 | |
| 120. | Apr | 2031 | 70,446 | 0 | 0 | 0 | 7,134 | 0 | 7,134 | 7,134 | |
| End Of Year 10 | |||||||||||
Disclaimer: The Car Loan Calculator is used as a guide to help you to get a better sense of your financial commitments when buying a car. It does not warrant the accuracy, adequacy or completeness of the figures presented. Oneshift.com expressly disclaims liability for errors or omissions.