- 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 ...
Opel Corsa 1.4 5Dr Hatch (A) Updated Loan Calculator
| This car is no longer available in the market. | |
| Latest OMV: | $16,565 |
| Engine Cap: | 1364 cc |
| Power: | 99Bhp @ 5600rpm |
| Torque: | 125Nm @ 4000rpm |
| Type: | 5 Door Hatch |
| Euro NCAP: |
|
| User Ratings: |
N.A
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$104,888
- Down Payment
- $31,467 (30% of Car Price)
- Monthly Installment
-
$1,045 for 7 years (84 months)
Loan Details
- Total Loan
-
$73,421
- Total Interest
-
$14,288
- Total Sum Paid
- $87,709 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$9,661
- COE
-
$41,996
- ARF Paid
-
$16,565
- PARF Rebate
-
You get back $8,283 at the end of 10th year (PARF Rebate)
- Road Tax
-
$604
| Loan Redemption Amount | Paper/Deregistration Value | |||
| Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
| Apr | 2021 | 86,665 | 54,070 | -18,643 |
| May | 2021 | 85,620 | 53,720 | -18,281 |
| Jun | 2021 | 84,576 | 53,370 | -17,915 |
| Jul | 2021 | 83,532 | 53,020 | -17,545 |
| Aug | 2021 | 82,488 | 52,670 | -17,171 |
| Sep | 2021 | 81,444 | 52,320 | -16,793 |
| Oct | 2021 | 80,400 | 51,970 | -16,411 |
| Nov | 2021 | 79,356 | 51,620 | -16,025 |
| Dec | 2021 | 78,311 | 51,270 | -15,635 |
| Jan | 2022 | 77,267 | 50,920 | -15,241 |
| Feb | 2022 | 76,223 | 50,570 | -14,843 |
| Mar | 2022 | 75,179 | 50,220 | -14,441 |
| End Of Year 1 | ||||
| Apr | 2022 | 74,135 | 49,870 | -14,035 |
| May | 2022 | 73,091 | 49,520 | -13,625 |
| Jun | 2022 | 72,046 | 49,170 | -13,211 |
| Jul | 2022 | 71,002 | 48,820 | -12,793 |
| Aug | 2022 | 69,958 | 48,470 | -12,371 |
| Sep | 2022 | 68,914 | 48,120 | -11,945 |
| Oct | 2022 | 67,870 | 47,770 | -11,515 |
| Nov | 2022 | 66,826 | 47,420 | -11,081 |
| Dec | 2022 | 65,782 | 47,070 | -10,643 |
| Jan | 2023 | 64,737 | 46,720 | -10,201 |
| Feb | 2023 | 63,693 | 46,371 | -9,755 |
| Mar | 2023 | 62,649 | 46,021 | -9,305 |
| End Of Year 2 | ||||
| Apr | 2023 | 61,605 | 45,671 | -8,851 |
| May | 2023 | 60,561 | 45,321 | -8,392 |
| Jun | 2023 | 59,517 | 44,971 | -7,930 |
| Jul | 2023 | 58,472 | 44,621 | -7,464 |
| Aug | 2023 | 57,428 | 44,271 | -6,994 |
| Sep | 2023 | 56,384 | 43,921 | -6,520 |
| Oct | 2023 | 55,340 | 43,571 | -6,042 |
| Nov | 2023 | 54,296 | 43,221 | -5,560 |
| Dec | 2023 | 53,252 | 42,871 | -5,074 |
| Jan | 2024 | 52,208 | 42,521 | -4,584 |
| Feb | 2024 | 51,163 | 42,171 | -4,090 |
| Mar | 2024 | 50,119 | 41,821 | -3,592 |
| End Of Year 3 | ||||
| Apr | 2024 | 49,075 | 41,471 | -3,090 |
| May | 2024 | 48,031 | 41,121 | -2,584 |
| Jun | 2024 | 46,987 | 40,771 | -2,074 |
| Jul | 2024 | 45,943 | 40,421 | -1,559 |
| Aug | 2024 | 44,899 | 40,071 | -1,041 |
| Sep | 2024 | 43,854 | 39,721 | -519 |
| Oct | 2024 | 42,810 | 39,371 | 7 |
| Nov | 2024 | 41,766 | 39,021 | 537 |
| Dec | 2024 | 40,722 | 38,671 | 1,071 |
| Jan | 2025 | 39,678 | 38,321 | 1,609 |
| Feb | 2025 | 38,634 | 37,971 | 2,151 |
| Mar | 2025 | 37,589 | 37,621 | 2,697 |
| End Of Year 4 | ||||
| Apr | 2025 | 36,545 | 37,271 | 3,247 |
| May | 2025 | 35,501 | 36,921 | 3,802 |
| Jun | 2025 | 34,457 | 36,571 | 4,360 |
| Jul | 2025 | 33,413 | 36,221 | 4,922 |
| Aug | 2025 | 32,369 | 35,872 | 5,488 |
| Sep | 2025 | 31,325 | 35,522 | 6,058 |
| Oct | 2025 | 30,280 | 35,172 | 6,632 |
| Nov | 2025 | 29,236 | 34,822 | 7,210 |
| Dec | 2025 | 28,192 | 34,472 | 7,792 |
| Jan | 2026 | 27,148 | 34,122 | 8,379 |
| Feb | 2026 | 26,104 | 33,772 | 8,969 |
| Mar | 2026 | 25,060 | 33,422 | 9,563 |
| End Of Year 5 | ||||
| Apr | 2026 | 24,015 | 32,244 | 9,333 |
| May | 2026 | 22,971 | 31,894 | 9,935 |
| Jun | 2026 | 21,927 | 31,544 | 10,541 |
| Jul | 2026 | 20,883 | 31,194 | 11,151 |
| Aug | 2026 | 19,839 | 30,844 | 11,765 |
| Sep | 2026 | 18,795 | 30,494 | 12,383 |
| Oct | 2026 | 17,751 | 30,144 | 13,005 |
| Nov | 2026 | 16,706 | 29,794 | 13,632 |
| Dec | 2026 | 15,662 | 29,444 | 14,262 |
| Jan | 2027 | 14,618 | 29,094 | 14,896 |
| Feb | 2027 | 13,574 | 28,744 | 15,534 |
| Mar | 2027 | 12,530 | 28,394 | 16,176 |
| End Of Year 6 | ||||
| Apr | 2027 | 11,486 | 27,216 | 15,994 |
| May | 2027 | 10,442 | 26,866 | 16,644 |
| Jun | 2027 | 9,397 | 26,516 | 17,298 |
| Jul | 2027 | 8,353 | 26,166 | 17,957 |
| Aug | 2027 | 7,309 | 25,816 | 18,619 |
| Sep | 2027 | 6,265 | 25,466 | 19,285 |
| Oct | 2027 | 5,221 | 25,116 | 19,955 |
| Nov | 2027 | 4,177 | 24,766 | 20,629 |
| Dec | 2027 | 3,132 | 24,416 | 21,308 |
| Jan | 2028 | 2,088 | 24,066 | 21,990 |
| Feb | 2028 | 1,044 | 23,716 | 22,676 |
| Mar | 2028 | 0 | 23,366 | 23,366 |
| End Of Year 7 | ||||
| Apr | 2028 | 0 | 22,188 | 22,188 |
| May | 2028 | 0 | 21,838 | 21,838 |
| Jun | 2028 | 0 | 21,488 | 21,488 |
| Jul | 2028 | 0 | 21,138 | 21,138 |
| Aug | 2028 | 0 | 20,788 | 20,788 |
| Sep | 2028 | 0 | 20,438 | 20,438 |
| Oct | 2028 | 0 | 20,088 | 20,088 |
| Nov | 2028 | 0 | 19,738 | 19,738 |
| Dec | 2028 | 0 | 19,388 | 19,388 |
| Jan | 2029 | 0 | 19,038 | 19,038 |
| Feb | 2029 | 0 | 18,688 | 18,688 |
| Mar | 2029 | 0 | 18,338 | 18,338 |
| End Of Year 8 | ||||
| Apr | 2029 | 0 | 17,160 | 17,160 |
| May | 2029 | 0 | 16,810 | 16,810 |
| Jun | 2029 | 0 | 16,460 | 16,460 |
| Jul | 2029 | 0 | 16,110 | 16,110 |
| Aug | 2029 | 0 | 15,760 | 15,760 |
| Sep | 2029 | 0 | 15,410 | 15,410 |
| Oct | 2029 | 0 | 15,060 | 15,060 |
| Nov | 2029 | 0 | 14,710 | 14,710 |
| Dec | 2029 | 0 | 14,360 | 14,360 |
| Jan | 2030 | 0 | 14,010 | 14,010 |
| Feb | 2030 | 0 | 13,660 | 13,660 |
| Mar | 2030 | 0 | 13,310 | 13,310 |
| End Of Year 9 | ||||
| Apr | 2030 | 0 | 12,132 | 12,132 |
| May | 2030 | 0 | 11,782 | 11,782 |
| Jun | 2030 | 0 | 11,432 | 11,432 |
| Jul | 2030 | 0 | 11,082 | 11,082 |
| Aug | 2030 | 0 | 10,732 | 10,732 |
| Sep | 2030 | 0 | 10,382 | 10,382 |
| Oct | 2030 | 0 | 10,032 | 10,032 |
| Nov | 2030 | 0 | 9,682 | 9,682 |
| Dec | 2030 | 0 | 9,332 | 9,332 |
| Jan | 2031 | 0 | 8,982 | 8,982 |
| Feb | 2031 | 0 | 8,632 | 8,632 |
| Mar | 2031 | 0 | 8,283 | 8,283 |
| 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 | 32,511 | 86,665 | 13,952 | -72,713 | 12,424 | 41,646 | 54,070 | -18,643 | |
| 2. | May | 2021 | 33,555 | 85,620 | 13,619 | -72,001 | 12,424 | 41,296 | 53,720 | -18,281 | |
| 3. | Jun | 2021 | 34,599 | 84,576 | 13,291 | -71,285 | 12,424 | 40,946 | 53,370 | -17,915 | |
| 4. | Jul | 2021 | 35,644 | 83,532 | 12,967 | -70,565 | 12,424 | 40,596 | 53,020 | -17,545 | |
| 5. | Aug | 2021 | 36,688 | 82,488 | 12,647 | -69,841 | 12,424 | 40,246 | 52,670 | -17,171 | |
| 6. | Sep | 2021 | 37,732 | 81,444 | 12,331 | -69,113 | 12,424 | 39,896 | 52,320 | -16,793 | |
| 7. | Oct | 2021 | 38,776 | 80,400 | 12,018 | -68,381 | 12,424 | 39,546 | 51,970 | -16,411 | |
| 8. | Nov | 2021 | 39,820 | 79,356 | 11,710 | -67,645 | 12,424 | 39,196 | 51,620 | -16,025 | |
| 9. | Dec | 2021 | 40,864 | 78,311 | 11,406 | -66,905 | 12,424 | 38,846 | 51,270 | -15,635 | |
| 10. | Jan | 2022 | 41,909 | 77,267 | 11,106 | -66,161 | 12,424 | 38,496 | 50,920 | -15,241 | |
| 11. | Feb | 2022 | 42,953 | 76,223 | 10,810 | -65,413 | 12,424 | 38,146 | 50,570 | -14,843 | |
| 12. | Mar | 2022 | 43,997 | 75,179 | 10,518 | -64,661 | 12,424 | 37,796 | 50,220 | -14,441 | |
| End Of Year 1 | |||||||||||
| 13. | Apr | 2022 | 45,041 | 74,135 | 10,230 | -63,905 | 12,424 | 37,446 | 49,870 | -14,035 | |
| 14. | May | 2022 | 46,085 | 73,091 | 9,945 | -63,145 | 12,424 | 37,096 | 49,520 | -13,625 | |
| 15. | Jun | 2022 | 47,129 | 72,046 | 9,665 | -62,381 | 12,424 | 36,747 | 49,170 | -13,211 | |
| 16. | Jul | 2022 | 48,173 | 71,002 | 9,389 | -61,613 | 12,424 | 36,397 | 48,820 | -12,793 | |
| 17. | Aug | 2022 | 49,218 | 69,958 | 9,117 | -60,841 | 12,424 | 36,047 | 48,470 | -12,371 | |
| 18. | Sep | 2022 | 50,262 | 68,914 | 8,849 | -60,065 | 12,424 | 35,697 | 48,120 | -11,945 | |
| 19. | Oct | 2022 | 51,306 | 67,870 | 8,585 | -59,285 | 12,424 | 35,347 | 47,770 | -11,515 | |
| 20. | Nov | 2022 | 52,350 | 66,826 | 8,325 | -58,501 | 12,424 | 34,997 | 47,420 | -11,081 | |
| 21. | Dec | 2022 | 53,394 | 65,782 | 8,068 | -57,713 | 12,424 | 34,647 | 47,070 | -10,643 | |
| 22. | Jan | 2023 | 54,438 | 64,737 | 7,816 | -56,921 | 12,424 | 34,297 | 46,720 | -10,201 | |
| 23. | Feb | 2023 | 55,482 | 63,693 | 7,568 | -56,125 | 12,424 | 33,947 | 46,371 | -9,755 | |
| 24. | Mar | 2023 | 56,527 | 62,649 | 7,324 | -55,325 | 12,424 | 33,597 | 46,021 | -9,305 | |
| End Of Year 2 | |||||||||||
| 25. | Apr | 2023 | 57,571 | 61,605 | 7,084 | -54,521 | 12,424 | 33,247 | 45,671 | -8,851 | |
| 26. | May | 2023 | 58,615 | 60,561 | 6,848 | -53,713 | 12,424 | 32,897 | 45,321 | -8,392 | |
| 27. | Jun | 2023 | 59,659 | 59,517 | 6,616 | -52,901 | 12,424 | 32,547 | 44,971 | -7,930 | |
| 28. | Jul | 2023 | 60,703 | 58,472 | 6,387 | -52,085 | 12,424 | 32,197 | 44,621 | -7,464 | |
| 29. | Aug | 2023 | 61,747 | 57,428 | 6,163 | -51,265 | 12,424 | 31,847 | 44,271 | -6,994 | |
| 30. | Sep | 2023 | 62,792 | 56,384 | 5,943 | -50,441 | 12,424 | 31,497 | 43,921 | -6,520 | |
| 31. | Oct | 2023 | 63,836 | 55,340 | 5,727 | -49,613 | 12,424 | 31,147 | 43,571 | -6,042 | |
| 32. | Nov | 2023 | 64,880 | 54,296 | 5,515 | -48,781 | 12,424 | 30,797 | 43,221 | -5,560 | |
| 33. | Dec | 2023 | 65,924 | 53,252 | 5,307 | -47,945 | 12,424 | 30,447 | 42,871 | -5,074 | |
| 34. | Jan | 2024 | 66,968 | 52,208 | 5,103 | -47,105 | 12,424 | 30,097 | 42,521 | -4,584 | |
| 35. | Feb | 2024 | 68,012 | 51,163 | 4,903 | -46,261 | 12,424 | 29,747 | 42,171 | -4,090 | |
| 36. | Mar | 2024 | 69,056 | 50,119 | 4,707 | -45,413 | 12,424 | 29,397 | 41,821 | -3,592 | |
| End Of Year 3 | |||||||||||
| 37. | Apr | 2024 | 70,101 | 49,075 | 4,514 | -44,561 | 12,424 | 29,047 | 41,471 | -3,090 | |
| 38. | May | 2024 | 71,145 | 48,031 | 4,326 | -43,705 | 12,424 | 28,697 | 41,121 | -2,584 | |
| 39. | Jun | 2024 | 72,189 | 46,987 | 4,142 | -42,845 | 12,424 | 28,347 | 40,771 | -2,074 | |
| 40. | Jul | 2024 | 73,233 | 45,943 | 3,962 | -41,981 | 12,424 | 27,997 | 40,421 | -1,559 | |
| 41. | Aug | 2024 | 74,277 | 44,899 | 3,786 | -41,112 | 12,424 | 27,647 | 40,071 | -1,041 | |
| 42. | Sep | 2024 | 75,321 | 43,854 | 3,614 | -40,240 | 12,424 | 27,297 | 39,721 | -519 | |
| 43. | Oct | 2024 | 76,366 | 42,810 | 3,446 | -39,364 | 12,424 | 26,947 | 39,371 | 7 | Break Even |
| 44. | Nov | 2024 | 77,410 | 41,766 | 3,282 | -38,484 | 12,424 | 26,597 | 39,021 | 537 | |
| 45. | Dec | 2024 | 78,454 | 40,722 | 3,122 | -37,600 | 12,424 | 26,248 | 38,671 | 1,071 | |
| 46. | Jan | 2025 | 79,498 | 39,678 | 2,966 | -36,712 | 12,424 | 25,898 | 38,321 | 1,609 | |
| 47. | Feb | 2025 | 80,542 | 38,634 | 2,814 | -35,820 | 12,424 | 25,548 | 37,971 | 2,151 | |
| 48. | Mar | 2025 | 81,586 | 37,589 | 2,665 | -34,924 | 12,424 | 25,198 | 37,621 | 2,697 | |
| End Of Year 4 | |||||||||||
| 49. | Apr | 2025 | 82,630 | 36,545 | 2,521 | -34,024 | 12,424 | 24,848 | 37,271 | 3,247 | |
| 50. | May | 2025 | 83,675 | 35,501 | 2,381 | -33,120 | 12,424 | 24,498 | 36,921 | 3,802 | |
| 51. | Jun | 2025 | 84,719 | 34,457 | 2,245 | -32,212 | 12,424 | 24,148 | 36,571 | 4,360 | |
| 52. | Jul | 2025 | 85,763 | 33,413 | 2,113 | -31,300 | 12,424 | 23,798 | 36,221 | 4,922 | |
| 53. | Aug | 2025 | 86,807 | 32,369 | 1,985 | -30,384 | 12,424 | 23,448 | 35,872 | 5,488 | |
| 54. | Sep | 2025 | 87,851 | 31,325 | 1,861 | -29,464 | 12,424 | 23,098 | 35,522 | 6,058 | |
| 55. | Oct | 2025 | 88,895 | 30,280 | 1,741 | -28,539 | 12,424 | 22,748 | 35,172 | 6,632 | |
| 56. | Nov | 2025 | 89,939 | 29,236 | 1,625 | -27,611 | 12,424 | 22,398 | 34,822 | 7,210 | |
| 57. | Dec | 2025 | 90,984 | 28,192 | 1,513 | -26,679 | 12,424 | 22,048 | 34,472 | 7,792 | |
| 58. | Jan | 2026 | 92,028 | 27,148 | 1,405 | -25,743 | 12,424 | 21,698 | 34,122 | 8,379 | |
| 59. | Feb | 2026 | 93,072 | 26,104 | 1,301 | -24,803 | 12,424 | 21,348 | 33,772 | 8,969 | |
| 60. | Mar | 2026 | 94,116 | 25,060 | 1,201 | -23,859 | 12,424 | 20,998 | 33,422 | 9,563 | |
| End Of Year 5 | |||||||||||
| 61. | Apr | 2026 | 95,160 | 24,015 | 1,105 | -22,911 | 11,596 | 20,648 | 32,244 | 9,333 | |
| 62. | May | 2026 | 96,204 | 22,971 | 1,013 | -21,959 | 11,596 | 20,298 | 31,894 | 9,935 | |
| 63. | Jun | 2026 | 97,249 | 21,927 | 924 | -21,003 | 11,596 | 19,948 | 31,544 | 10,541 | |
| 64. | Jul | 2026 | 98,293 | 20,883 | 840 | -20,043 | 11,596 | 19,598 | 31,194 | 11,151 | |
| 65. | Aug | 2026 | 99,337 | 19,839 | 760 | -19,078 | 11,596 | 19,248 | 30,844 | 11,765 | |
| 66. | Sep | 2026 | 100,381 | 18,795 | 684 | -18,110 | 11,596 | 18,898 | 30,494 | 12,383 | |
| 67. | Oct | 2026 | 101,425 | 17,751 | 612 | -17,138 | 11,596 | 18,548 | 30,144 | 13,005 | |
| 68. | Nov | 2026 | 102,469 | 16,706 | 544 | -16,162 | 11,596 | 18,198 | 29,794 | 13,632 | |
| 69. | Dec | 2026 | 103,513 | 15,662 | 480 | -15,182 | 11,596 | 17,848 | 29,444 | 14,262 | |
| 70. | Jan | 2027 | 104,558 | 14,618 | 420 | -14,198 | 11,596 | 17,498 | 29,094 | 14,896 | |
| 71. | Feb | 2027 | 105,602 | 13,574 | 364 | -13,210 | 11,596 | 17,148 | 28,744 | 15,534 | |
| 72. | Mar | 2027 | 106,646 | 12,530 | 312 | -12,218 | 11,596 | 16,798 | 28,394 | 16,176 | |
| End Of Year 6 | |||||||||||
| 73. | Apr | 2027 | 107,690 | 11,486 | 264 | -11,222 | 10,767 | 16,448 | 27,216 | 15,994 | |
| 74. | May | 2027 | 108,734 | 10,442 | 220 | -10,221 | 10,767 | 16,098 | 26,866 | 16,644 | |
| 75. | Jun | 2027 | 109,778 | 9,397 | 180 | -9,217 | 10,767 | 15,749 | 26,516 | 17,298 | |
| 76. | Jul | 2027 | 110,823 | 8,353 | 144 | -8,209 | 10,767 | 15,399 | 26,166 | 17,957 | |
| 77. | Aug | 2027 | 111,867 | 7,309 | 112 | -7,197 | 10,767 | 15,049 | 25,816 | 18,619 | |
| 78. | Sep | 2027 | 112,911 | 6,265 | 84 | -6,181 | 10,767 | 14,699 | 25,466 | 19,285 | |
| 79. | Oct | 2027 | 113,955 | 5,221 | 60 | -5,161 | 10,767 | 14,349 | 25,116 | 19,955 | |
| 80. | Nov | 2027 | 114,999 | 4,177 | 40 | -4,137 | 10,767 | 13,999 | 24,766 | 20,629 | |
| 81. | Dec | 2027 | 116,043 | 3,132 | 24 | -3,108 | 10,767 | 13,649 | 24,416 | 21,308 | |
| 82. | Jan | 2028 | 117,087 | 2,088 | 12 | -2,076 | 10,767 | 13,299 | 24,066 | 21,990 | |
| 83. | Feb | 2028 | 118,132 | 1,044 | 4 | -1,040 | 10,767 | 12,949 | 23,716 | 22,676 | |
| 84. | Mar | 2028 | 119,176 | 0 | 0 | 0 | 10,767 | 12,599 | 23,366 | 23,366 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | Apr | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 12,249 | 22,188 | 22,188 | |
| 86. | May | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 11,899 | 21,838 | 21,838 | |
| 87. | Jun | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 11,549 | 21,488 | 21,488 | |
| 88. | Jul | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 11,199 | 21,138 | 21,138 | |
| 89. | Aug | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 10,849 | 20,788 | 20,788 | |
| 90. | Sep | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 10,499 | 20,438 | 20,438 | |
| 91. | Oct | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 10,149 | 20,088 | 20,088 | |
| 92. | Nov | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 9,799 | 19,738 | 19,738 | |
| 93. | Dec | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 9,449 | 19,388 | 19,388 | |
| 94. | Jan | 2029 | 119,176 | 0 | 0 | 0 | 9,939 | 9,099 | 19,038 | 19,038 | |
| 95. | Feb | 2029 | 119,176 | 0 | 0 | 0 | 9,939 | 8,749 | 18,688 | 18,688 | |
| 96. | Mar | 2029 | 119,176 | 0 | 0 | 0 | 9,939 | 8,399 | 18,338 | 18,338 | |
| End Of Year 8 | |||||||||||
| 97. | Apr | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 8,049 | 17,160 | 17,160 | |
| 98. | May | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 7,699 | 16,810 | 16,810 | |
| 99. | Jun | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 7,349 | 16,460 | 16,460 | |
| 100. | Jul | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 6,999 | 16,110 | 16,110 | |
| 101. | Aug | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 6,649 | 15,760 | 15,760 | |
| 102. | Sep | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 6,299 | 15,410 | 15,410 | |
| 103. | Oct | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 5,949 | 15,060 | 15,060 | |
| 104. | Nov | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 5,599 | 14,710 | 14,710 | |
| 105. | Dec | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 5,250 | 14,360 | 14,360 | |
| 106. | Jan | 2030 | 119,176 | 0 | 0 | 0 | 9,111 | 4,900 | 14,010 | 14,010 | |
| 107. | Feb | 2030 | 119,176 | 0 | 0 | 0 | 9,111 | 4,550 | 13,660 | 13,660 | |
| 108. | Mar | 2030 | 119,176 | 0 | 0 | 0 | 9,111 | 4,200 | 13,310 | 13,310 | |
| End Of Year 9 | |||||||||||
| 109. | Apr | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 3,850 | 12,132 | 12,132 | |
| 110. | May | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 3,500 | 11,782 | 11,782 | |
| 111. | Jun | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 3,150 | 11,432 | 11,432 | |
| 112. | Jul | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 2,800 | 11,082 | 11,082 | |
| 113. | Aug | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 2,450 | 10,732 | 10,732 | |
| 114. | Sep | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 2,100 | 10,382 | 10,382 | |
| 115. | Oct | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 1,750 | 10,032 | 10,032 | |
| 116. | Nov | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 1,400 | 9,682 | 9,682 | |
| 117. | Dec | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 1,050 | 9,332 | 9,332 | |
| 118. | Jan | 2031 | 119,176 | 0 | 0 | 0 | 8,283 | 700 | 8,982 | 8,982 | |
| 119. | Feb | 2031 | 119,176 | 0 | 0 | 0 | 8,283 | 350 | 8,632 | 8,632 | |
| 120. | Mar | 2031 | 119,176 | 0 | 0 | 0 | 8,283 | 0 | 8,283 | 8,283 | |
| 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.