- 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 ...
Mitsubishi D:5 Delica
2.4 MIVEC G - 7 seater Updated Loan Calculator
| This car is no longer available in the market. | |
| Latest OMV: | $30,541 |
| Engine Cap: | 2359 cc |
| Power: | 170Bhp @ 6000rpm |
| Torque: | 226Nm @ 4100rpm |
| Type: | MPV |
| Euro NCAP: | N.A |
| User Ratings: |
N.A
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$126,988
- Down Payment
- $50,796 (40% of Car Price)
- Monthly Installment
-
$1,084 for 7 years (84 months)
Loan Details
- Total Loan
-
$76,192
- Total Interest
-
$14,827
- Total Sum Paid
- $91,019 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$11,172
- COE
-
$45,001
- ARF Paid
-
$34,757
- PARF Rebate
-
You get back $17,379 at the end of 10th year (PARF Rebate)
- Road Tax
-
$1,633
| Loan Redemption Amount | Paper/Deregistration Value | |||
| Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
| Apr | 2021 | 89,935 | 70,694 | -4,763 |
| May | 2021 | 88,852 | 70,319 | -4,399 |
| Jun | 2021 | 87,768 | 69,944 | -4,031 |
| Jul | 2021 | 86,685 | 69,569 | -3,659 |
| Aug | 2021 | 85,601 | 69,194 | -3,283 |
| Sep | 2021 | 84,518 | 68,819 | -2,903 |
| Oct | 2021 | 83,434 | 68,444 | -2,518 |
| Nov | 2021 | 82,350 | 68,069 | -2,129 |
| Dec | 2021 | 81,267 | 67,694 | -1,736 |
| Jan | 2022 | 80,183 | 67,319 | -1,339 |
| Feb | 2022 | 79,100 | 66,944 | -938 |
| Mar | 2022 | 78,016 | 66,569 | -533 |
| End Of Year 1 | ||||
| Apr | 2022 | 76,933 | 66,194 | -123 |
| May | 2022 | 75,849 | 65,819 | 291 |
| Jun | 2022 | 74,766 | 65,444 | 708 |
| Jul | 2022 | 73,682 | 65,069 | 1,130 |
| Aug | 2022 | 72,598 | 64,694 | 1,556 |
| Sep | 2022 | 71,515 | 64,319 | 1,987 |
| Oct | 2022 | 70,431 | 63,944 | 2,421 |
| Nov | 2022 | 69,348 | 63,569 | 2,860 |
| Dec | 2022 | 68,264 | 63,194 | 3,303 |
| Jan | 2023 | 67,181 | 62,819 | 3,749 |
| Feb | 2023 | 66,097 | 62,444 | 4,200 |
| Mar | 2023 | 65,014 | 62,069 | 4,656 |
| End Of Year 2 | ||||
| Apr | 2023 | 63,930 | 61,694 | 5,115 |
| May | 2023 | 62,846 | 61,319 | 5,579 |
| Jun | 2023 | 61,763 | 60,944 | 6,046 |
| Jul | 2023 | 60,679 | 60,569 | 6,518 |
| Aug | 2023 | 59,596 | 60,194 | 6,994 |
| Sep | 2023 | 58,512 | 59,819 | 7,474 |
| Oct | 2023 | 57,429 | 59,444 | 7,958 |
| Nov | 2023 | 56,345 | 59,069 | 8,447 |
| Dec | 2023 | 55,262 | 58,694 | 8,939 |
| Jan | 2024 | 54,178 | 58,319 | 9,436 |
| Feb | 2024 | 53,094 | 57,944 | 9,937 |
| Mar | 2024 | 52,011 | 57,569 | 10,442 |
| End Of Year 3 | ||||
| Apr | 2024 | 50,927 | 57,194 | 10,951 |
| May | 2024 | 49,844 | 56,819 | 11,465 |
| Jun | 2024 | 48,760 | 56,444 | 11,982 |
| Jul | 2024 | 47,677 | 56,069 | 12,504 |
| Aug | 2024 | 46,593 | 55,694 | 13,030 |
| Sep | 2024 | 45,509 | 55,319 | 13,560 |
| Oct | 2024 | 44,426 | 54,944 | 14,094 |
| Nov | 2024 | 43,342 | 54,569 | 14,632 |
| Dec | 2024 | 42,259 | 54,194 | 15,174 |
| Jan | 2025 | 41,175 | 53,819 | 15,721 |
| Feb | 2025 | 40,092 | 53,444 | 16,272 |
| Mar | 2025 | 39,008 | 53,069 | 16,827 |
| End Of Year 4 | ||||
| Apr | 2025 | 37,925 | 52,694 | 17,386 |
| May | 2025 | 36,841 | 52,319 | 17,949 |
| Jun | 2025 | 35,757 | 51,944 | 18,516 |
| Jul | 2025 | 34,674 | 51,569 | 19,088 |
| Aug | 2025 | 33,590 | 51,194 | 19,663 |
| Sep | 2025 | 32,507 | 50,819 | 20,243 |
| Oct | 2025 | 31,423 | 50,444 | 20,827 |
| Nov | 2025 | 30,340 | 50,069 | 21,415 |
| Dec | 2025 | 29,256 | 49,694 | 22,007 |
| Jan | 2026 | 28,173 | 49,319 | 22,604 |
| Feb | 2026 | 27,089 | 48,944 | 23,204 |
| Mar | 2026 | 26,005 | 48,569 | 23,809 |
| End Of Year 5 | ||||
| Apr | 2026 | 24,922 | 46,456 | 22,680 |
| May | 2026 | 23,838 | 46,081 | 23,293 |
| Jun | 2026 | 22,755 | 45,706 | 23,910 |
| Jul | 2026 | 21,671 | 45,331 | 24,532 |
| Aug | 2026 | 20,588 | 44,956 | 25,157 |
| Sep | 2026 | 19,504 | 44,581 | 25,787 |
| Oct | 2026 | 18,421 | 44,206 | 26,421 |
| Nov | 2026 | 17,337 | 43,831 | 27,059 |
| Dec | 2026 | 16,253 | 43,456 | 27,701 |
| Jan | 2027 | 15,170 | 43,081 | 28,347 |
| Feb | 2027 | 14,086 | 42,706 | 28,997 |
| Mar | 2027 | 13,003 | 42,331 | 29,652 |
| End Of Year 6 | ||||
| Apr | 2027 | 11,919 | 40,218 | 28,573 |
| May | 2027 | 10,836 | 39,843 | 29,236 |
| Jun | 2027 | 9,752 | 39,468 | 29,903 |
| Jul | 2027 | 8,668 | 39,093 | 30,574 |
| Aug | 2027 | 7,585 | 38,718 | 31,249 |
| Sep | 2027 | 6,501 | 38,343 | 31,929 |
| Oct | 2027 | 5,418 | 37,968 | 32,612 |
| Nov | 2027 | 4,334 | 37,593 | 33,300 |
| Dec | 2027 | 3,251 | 37,218 | 33,992 |
| Jan | 2028 | 2,167 | 36,843 | 34,688 |
| Feb | 2028 | 1,084 | 36,468 | 35,388 |
| Mar | 2028 | 0 | 36,093 | 36,093 |
| End Of Year 7 | ||||
| Apr | 2028 | 0 | 33,980 | 33,980 |
| May | 2028 | 0 | 33,605 | 33,605 |
| Jun | 2028 | 0 | 33,230 | 33,230 |
| Jul | 2028 | 0 | 32,855 | 32,855 |
| Aug | 2028 | 0 | 32,480 | 32,480 |
| Sep | 2028 | 0 | 32,105 | 32,105 |
| Oct | 2028 | 0 | 31,730 | 31,730 |
| Nov | 2028 | 0 | 31,355 | 31,355 |
| Dec | 2028 | 0 | 30,980 | 30,980 |
| Jan | 2029 | 0 | 30,605 | 30,605 |
| Feb | 2029 | 0 | 30,230 | 30,230 |
| Mar | 2029 | 0 | 29,855 | 29,855 |
| End Of Year 8 | ||||
| Apr | 2029 | 0 | 27,742 | 27,742 |
| May | 2029 | 0 | 27,367 | 27,367 |
| Jun | 2029 | 0 | 26,992 | 26,992 |
| Jul | 2029 | 0 | 26,617 | 26,617 |
| Aug | 2029 | 0 | 26,242 | 26,242 |
| Sep | 2029 | 0 | 25,867 | 25,867 |
| Oct | 2029 | 0 | 25,492 | 25,492 |
| Nov | 2029 | 0 | 25,117 | 25,117 |
| Dec | 2029 | 0 | 24,742 | 24,742 |
| Jan | 2030 | 0 | 24,367 | 24,367 |
| Feb | 2030 | 0 | 23,992 | 23,992 |
| Mar | 2030 | 0 | 23,617 | 23,617 |
| End Of Year 9 | ||||
| Apr | 2030 | 0 | 21,504 | 21,504 |
| May | 2030 | 0 | 21,129 | 21,129 |
| Jun | 2030 | 0 | 20,754 | 20,754 |
| Jul | 2030 | 0 | 20,379 | 20,379 |
| Aug | 2030 | 0 | 20,004 | 20,004 |
| Sep | 2030 | 0 | 19,629 | 19,629 |
| Oct | 2030 | 0 | 19,254 | 19,254 |
| Nov | 2030 | 0 | 18,879 | 18,879 |
| Dec | 2030 | 0 | 18,504 | 18,504 |
| Jan | 2031 | 0 | 18,129 | 18,129 |
| Feb | 2031 | 0 | 17,754 | 17,754 |
| Mar | 2031 | 0 | 17,379 | 17,379 |
| 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. | Apr | 2021 | 51,880 | 89,935 | 14,478 | -75,457 | 26,068 | 44,626 | 70,694 | -4,763 | |
| 2. | May | 2021 | 52,963 | 88,852 | 14,133 | -74,718 | 26,068 | 44,251 | 70,319 | -4,399 | |
| 3. | Jun | 2021 | 54,047 | 87,768 | 13,793 | -73,975 | 26,068 | 43,876 | 69,944 | -4,031 | |
| 4. | Jul | 2021 | 55,130 | 86,685 | 13,456 | -73,228 | 26,068 | 43,501 | 69,569 | -3,659 | |
| 5. | Aug | 2021 | 56,214 | 85,601 | 13,124 | -72,477 | 26,068 | 43,126 | 69,194 | -3,283 | |
| 6. | Sep | 2021 | 57,297 | 84,518 | 12,796 | -71,722 | 26,068 | 42,751 | 68,819 | -2,903 | |
| 7. | Oct | 2021 | 58,381 | 83,434 | 12,472 | -70,962 | 26,068 | 42,376 | 68,444 | -2,518 | |
| 8. | Nov | 2021 | 59,464 | 82,350 | 12,152 | -70,198 | 26,068 | 42,001 | 68,069 | -2,129 | |
| 9. | Dec | 2021 | 60,548 | 81,267 | 11,837 | -69,430 | 26,068 | 41,626 | 67,694 | -1,736 | |
| 10. | Jan | 2022 | 61,632 | 80,183 | 11,525 | -68,658 | 26,068 | 41,251 | 67,319 | -1,339 | |
| 11. | Feb | 2022 | 62,715 | 79,100 | 11,218 | -67,882 | 26,068 | 40,876 | 66,944 | -938 | |
| 12. | Mar | 2022 | 63,799 | 78,016 | 10,915 | -67,102 | 26,068 | 40,501 | 66,569 | -533 | |
| End Of Year 1 | |||||||||||
| 13. | Apr | 2022 | 64,882 | 76,933 | 10,616 | -66,317 | 26,068 | 40,126 | 66,194 | -123 | |
| 14. | May | 2022 | 65,966 | 75,849 | 10,321 | -65,528 | 26,068 | 39,751 | 65,819 | 291 | Break Even |
| 15. | Jun | 2022 | 67,049 | 74,766 | 10,030 | -64,736 | 26,068 | 39,376 | 65,444 | 708 | |
| 16. | Jul | 2022 | 68,133 | 73,682 | 9,743 | -63,939 | 26,068 | 39,001 | 65,069 | 1,130 | |
| 17. | Aug | 2022 | 69,217 | 72,598 | 9,461 | -63,137 | 26,068 | 38,626 | 64,694 | 1,556 | |
| 18. | Sep | 2022 | 70,300 | 71,515 | 9,183 | -62,332 | 26,068 | 38,251 | 64,319 | 1,987 | |
| 19. | Oct | 2022 | 71,384 | 70,431 | 8,909 | -61,523 | 26,068 | 37,876 | 63,944 | 2,421 | |
| 20. | Nov | 2022 | 72,467 | 69,348 | 8,639 | -60,709 | 26,068 | 37,501 | 63,569 | 2,860 | |
| 21. | Dec | 2022 | 73,551 | 68,264 | 8,373 | -59,891 | 26,068 | 37,126 | 63,194 | 3,303 | |
| 22. | Jan | 2023 | 74,634 | 67,181 | 8,111 | -59,069 | 26,068 | 36,751 | 62,819 | 3,749 | |
| 23. | Feb | 2023 | 75,718 | 66,097 | 7,854 | -58,243 | 26,068 | 36,376 | 62,444 | 4,200 | |
| 24. | Mar | 2023 | 76,801 | 65,014 | 7,600 | -57,413 | 26,068 | 36,001 | 62,069 | 4,656 | |
| End Of Year 2 | |||||||||||
| 25. | Apr | 2023 | 77,885 | 63,930 | 7,351 | -56,579 | 26,068 | 35,626 | 61,694 | 5,115 | |
| 26. | May | 2023 | 78,969 | 62,846 | 7,106 | -55,740 | 26,068 | 35,251 | 61,319 | 5,579 | |
| 27. | Jun | 2023 | 80,052 | 61,763 | 6,865 | -54,898 | 26,068 | 34,876 | 60,944 | 6,046 | |
| 28. | Jul | 2023 | 81,136 | 60,679 | 6,629 | -54,051 | 26,068 | 34,501 | 60,569 | 6,518 | |
| 29. | Aug | 2023 | 82,219 | 59,596 | 6,396 | -53,200 | 26,068 | 34,126 | 60,194 | 6,994 | |
| 30. | Sep | 2023 | 83,303 | 58,512 | 6,168 | -52,345 | 26,068 | 33,751 | 59,819 | 7,474 | |
| 31. | Oct | 2023 | 84,386 | 57,429 | 5,943 | -51,485 | 26,068 | 33,376 | 59,444 | 7,958 | |
| 32. | Nov | 2023 | 85,470 | 56,345 | 5,723 | -50,622 | 26,068 | 33,001 | 59,069 | 8,447 | |
| 33. | Dec | 2023 | 86,553 | 55,262 | 5,507 | -49,754 | 26,068 | 32,626 | 58,694 | 8,939 | |
| 34. | Jan | 2024 | 87,637 | 54,178 | 5,295 | -48,883 | 26,068 | 32,251 | 58,319 | 9,436 | |
| 35. | Feb | 2024 | 88,721 | 53,094 | 5,088 | -48,007 | 26,068 | 31,876 | 57,944 | 9,937 | |
| 36. | Mar | 2024 | 89,804 | 52,011 | 4,884 | -47,127 | 26,068 | 31,501 | 57,569 | 10,442 | |
| End Of Year 3 | |||||||||||
| 37. | Apr | 2024 | 90,888 | 50,927 | 4,685 | -46,242 | 26,068 | 31,126 | 57,194 | 10,951 | |
| 38. | May | 2024 | 91,971 | 49,844 | 4,490 | -45,354 | 26,068 | 30,751 | 56,819 | 11,465 | |
| 39. | Jun | 2024 | 93,055 | 48,760 | 4,299 | -44,462 | 26,068 | 30,376 | 56,444 | 11,982 | |
| 40. | Jul | 2024 | 94,138 | 47,677 | 4,112 | -43,565 | 26,068 | 30,001 | 56,069 | 12,504 | |
| 41. | Aug | 2024 | 95,222 | 46,593 | 3,929 | -42,664 | 26,068 | 29,626 | 55,694 | 13,030 | |
| 42. | Sep | 2024 | 96,305 | 45,509 | 3,750 | -41,759 | 26,068 | 29,251 | 55,319 | 13,560 | |
| 43. | Oct | 2024 | 97,389 | 44,426 | 3,576 | -40,850 | 26,068 | 28,876 | 54,944 | 14,094 | |
| 44. | Nov | 2024 | 98,473 | 43,342 | 3,406 | -39,937 | 26,068 | 28,501 | 54,569 | 14,632 | |
| 45. | Dec | 2024 | 99,556 | 42,259 | 3,240 | -39,019 | 26,068 | 28,126 | 54,194 | 15,174 | |
| 46. | Jan | 2025 | 100,640 | 41,175 | 3,078 | -38,098 | 26,068 | 27,751 | 53,819 | 15,721 | |
| 47. | Feb | 2025 | 101,723 | 40,092 | 2,920 | -37,172 | 26,068 | 27,376 | 53,444 | 16,272 | |
| 48. | Mar | 2025 | 102,807 | 39,008 | 2,766 | -36,242 | 26,068 | 27,001 | 53,069 | 16,827 | |
| End Of Year 4 | |||||||||||
| 49. | Apr | 2025 | 103,890 | 37,925 | 2,617 | -35,308 | 26,068 | 26,626 | 52,694 | 17,386 | |
| 50. | May | 2025 | 104,974 | 36,841 | 2,471 | -34,370 | 26,068 | 26,251 | 52,319 | 17,949 | |
| 51. | Jun | 2025 | 106,058 | 35,757 | 2,330 | -33,427 | 26,068 | 25,876 | 51,944 | 18,516 | |
| 52. | Jul | 2025 | 107,141 | 34,674 | 2,193 | -32,481 | 26,068 | 25,501 | 51,569 | 19,088 | |
| 53. | Aug | 2025 | 108,225 | 33,590 | 2,060 | -31,530 | 26,068 | 25,126 | 51,194 | 19,663 | |
| 54. | Sep | 2025 | 109,308 | 32,507 | 1,931 | -30,576 | 26,068 | 24,751 | 50,819 | 20,243 | |
| 55. | Oct | 2025 | 110,392 | 31,423 | 1,807 | -29,617 | 26,068 | 24,376 | 50,444 | 20,827 | |
| 56. | Nov | 2025 | 111,475 | 30,340 | 1,686 | -28,653 | 26,068 | 24,001 | 50,069 | 21,415 | |
| 57. | Dec | 2025 | 112,559 | 29,256 | 1,570 | -27,686 | 26,068 | 23,626 | 49,694 | 22,007 | |
| 58. | Jan | 2026 | 113,642 | 28,173 | 1,458 | -26,715 | 26,068 | 23,251 | 49,319 | 22,604 | |
| 59. | Feb | 2026 | 114,726 | 27,089 | 1,350 | -25,739 | 26,068 | 22,876 | 48,944 | 23,204 | |
| 60. | Mar | 2026 | 115,810 | 26,005 | 1,246 | -24,759 | 26,068 | 22,501 | 48,569 | 23,809 | |
| End Of Year 5 | |||||||||||
| 61. | Apr | 2026 | 116,893 | 24,922 | 1,146 | -23,776 | 24,330 | 22,125 | 46,456 | 22,680 | |
| 62. | May | 2026 | 117,977 | 23,838 | 1,051 | -22,788 | 24,330 | 21,750 | 46,081 | 23,293 | |
| 63. | Jun | 2026 | 119,060 | 22,755 | 959 | -21,795 | 24,330 | 21,375 | 45,706 | 23,910 | |
| 64. | Jul | 2026 | 120,144 | 21,671 | 872 | -20,799 | 24,330 | 21,000 | 45,331 | 24,532 | |
| 65. | Aug | 2026 | 121,227 | 20,588 | 789 | -19,799 | 24,330 | 20,625 | 44,956 | 25,157 | |
| 66. | Sep | 2026 | 122,311 | 19,504 | 710 | -18,794 | 24,330 | 20,250 | 44,581 | 25,787 | |
| 67. | Oct | 2026 | 123,394 | 18,421 | 635 | -17,785 | 24,330 | 19,875 | 44,206 | 26,421 | |
| 68. | Nov | 2026 | 124,478 | 17,337 | 565 | -16,772 | 24,330 | 19,500 | 43,831 | 27,059 | |
| 69. | Dec | 2026 | 125,562 | 16,253 | 498 | -15,755 | 24,330 | 19,125 | 43,456 | 27,701 | |
| 70. | Jan | 2027 | 126,645 | 15,170 | 436 | -14,734 | 24,330 | 18,750 | 43,081 | 28,347 | |
| 71. | Feb | 2027 | 127,729 | 14,086 | 378 | -13,708 | 24,330 | 18,375 | 42,706 | 28,997 | |
| 72. | Mar | 2027 | 128,812 | 13,003 | 324 | -12,679 | 24,330 | 18,000 | 42,331 | 29,652 | |
| End Of Year 6 | |||||||||||
| 73. | Apr | 2027 | 129,896 | 11,919 | 274 | -11,645 | 22,592 | 17,625 | 40,218 | 28,573 | |
| 74. | May | 2027 | 130,979 | 10,836 | 228 | -10,607 | 22,592 | 17,250 | 39,843 | 29,236 | |
| 75. | Jun | 2027 | 132,063 | 9,752 | 187 | -9,565 | 22,592 | 16,875 | 39,468 | 29,903 | |
| 76. | Jul | 2027 | 133,146 | 8,668 | 150 | -8,519 | 22,592 | 16,500 | 39,093 | 30,574 | |
| 77. | Aug | 2027 | 134,230 | 7,585 | 116 | -7,469 | 22,592 | 16,125 | 38,718 | 31,249 | |
| 78. | Sep | 2027 | 135,314 | 6,501 | 87 | -6,414 | 22,592 | 15,750 | 38,343 | 31,929 | |
| 79. | Oct | 2027 | 136,397 | 5,418 | 62 | -5,355 | 22,592 | 15,375 | 37,968 | 32,612 | |
| 80. | Nov | 2027 | 137,481 | 4,334 | 42 | -4,293 | 22,592 | 15,000 | 37,593 | 33,300 | |
| 81. | Dec | 2027 | 138,564 | 3,251 | 25 | -3,226 | 22,592 | 14,625 | 37,218 | 33,992 | |
| 82. | Jan | 2028 | 139,648 | 2,167 | 12 | -2,155 | 22,592 | 14,250 | 36,843 | 34,688 | |
| 83. | Feb | 2028 | 140,731 | 1,084 | 4 | -1,079 | 22,592 | 13,875 | 36,468 | 35,388 | |
| 84. | Mar | 2028 | 141,815 | 0 | 0 | 0 | 22,592 | 13,500 | 36,093 | 36,093 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | Apr | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 13,125 | 33,980 | 33,980 | |
| 86. | May | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 12,750 | 33,605 | 33,605 | |
| 87. | Jun | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 12,375 | 33,230 | 33,230 | |
| 88. | Jul | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 12,000 | 32,855 | 32,855 | |
| 89. | Aug | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 11,625 | 32,480 | 32,480 | |
| 90. | Sep | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 11,250 | 32,105 | 32,105 | |
| 91. | Oct | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 10,875 | 31,730 | 31,730 | |
| 92. | Nov | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 10,500 | 31,355 | 31,355 | |
| 93. | Dec | 2028 | 141,815 | 0 | 0 | 0 | 20,854 | 10,125 | 30,980 | 30,980 | |
| 94. | Jan | 2029 | 141,815 | 0 | 0 | 0 | 20,854 | 9,750 | 30,605 | 30,605 | |
| 95. | Feb | 2029 | 141,815 | 0 | 0 | 0 | 20,854 | 9,375 | 30,230 | 30,230 | |
| 96. | Mar | 2029 | 141,815 | 0 | 0 | 0 | 20,854 | 9,000 | 29,855 | 29,855 | |
| End Of Year 8 | |||||||||||
| 97. | Apr | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 8,625 | 27,742 | 27,742 | |
| 98. | May | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 8,250 | 27,367 | 27,367 | |
| 99. | Jun | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 7,875 | 26,992 | 26,992 | |
| 100. | Jul | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 7,500 | 26,617 | 26,617 | |
| 101. | Aug | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 7,125 | 26,242 | 26,242 | |
| 102. | Sep | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 6,750 | 25,867 | 25,867 | |
| 103. | Oct | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 6,375 | 25,492 | 25,492 | |
| 104. | Nov | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 6,000 | 25,117 | 25,117 | |
| 105. | Dec | 2029 | 141,815 | 0 | 0 | 0 | 19,117 | 5,625 | 24,742 | 24,742 | |
| 106. | Jan | 2030 | 141,815 | 0 | 0 | 0 | 19,117 | 5,250 | 24,367 | 24,367 | |
| 107. | Feb | 2030 | 141,815 | 0 | 0 | 0 | 19,117 | 4,875 | 23,992 | 23,992 | |
| 108. | Mar | 2030 | 141,815 | 0 | 0 | 0 | 19,117 | 4,500 | 23,617 | 23,617 | |
| End Of Year 9 | |||||||||||
| 109. | Apr | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 4,125 | 21,504 | 21,504 | |
| 110. | May | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 3,750 | 21,129 | 21,129 | |
| 111. | Jun | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 3,375 | 20,754 | 20,754 | |
| 112. | Jul | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 3,000 | 20,379 | 20,379 | |
| 113. | Aug | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 2,625 | 20,004 | 20,004 | |
| 114. | Sep | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 2,250 | 19,629 | 19,629 | |
| 115. | Oct | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 1,875 | 19,254 | 19,254 | |
| 116. | Nov | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 1,500 | 18,879 | 18,879 | |
| 117. | Dec | 2030 | 141,815 | 0 | 0 | 0 | 17,379 | 1,125 | 18,504 | 18,504 | |
| 118. | Jan | 2031 | 141,815 | 0 | 0 | 0 | 17,379 | 750 | 18,129 | 18,129 | |
| 119. | Feb | 2031 | 141,815 | 0 | 0 | 0 | 17,379 | 375 | 17,754 | 17,754 | |
| 120. | Mar | 2031 | 141,815 | 0 | 0 | 0 | 17,379 | 0 | 17,379 | 17,379 | |
| 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.