- 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
-
$41,001
- 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 |
| Mar | 2021 | 86,665 | 53,083 | -19,630 |
| Apr | 2021 | 85,620 | 52,741 | -19,260 |
| May | 2021 | 84,576 | 52,400 | -18,885 |
| Jun | 2021 | 83,532 | 52,058 | -18,507 |
| Jul | 2021 | 82,488 | 51,716 | -18,125 |
| Aug | 2021 | 81,444 | 51,375 | -17,738 |
| Sep | 2021 | 80,400 | 51,033 | -17,348 |
| Oct | 2021 | 79,356 | 50,691 | -16,954 |
| Nov | 2021 | 78,311 | 50,350 | -16,556 |
| Dec | 2021 | 77,267 | 50,008 | -16,153 |
| Jan | 2022 | 76,223 | 49,666 | -15,747 |
| Feb | 2022 | 75,179 | 49,325 | -15,337 |
| End Of Year 1 | ||||
| Mar | 2022 | 74,135 | 48,983 | -14,922 |
| Apr | 2022 | 73,091 | 48,641 | -14,504 |
| May | 2022 | 72,046 | 48,300 | -14,082 |
| Jun | 2022 | 71,002 | 47,958 | -13,655 |
| Jul | 2022 | 69,958 | 47,616 | -13,225 |
| Aug | 2022 | 68,914 | 47,275 | -12,791 |
| Sep | 2022 | 67,870 | 46,933 | -12,352 |
| Oct | 2022 | 66,826 | 46,591 | -11,910 |
| Nov | 2022 | 65,782 | 46,250 | -11,464 |
| Dec | 2022 | 64,737 | 45,908 | -11,013 |
| Jan | 2023 | 63,693 | 45,566 | -10,559 |
| Feb | 2023 | 62,649 | 45,225 | -10,101 |
| End Of Year 2 | ||||
| Mar | 2023 | 61,605 | 44,883 | -9,638 |
| Apr | 2023 | 60,561 | 44,541 | -9,172 |
| May | 2023 | 59,517 | 44,200 | -8,702 |
| Jun | 2023 | 58,472 | 43,858 | -8,227 |
| Jul | 2023 | 57,428 | 43,516 | -7,749 |
| Aug | 2023 | 56,384 | 43,175 | -7,266 |
| Sep | 2023 | 55,340 | 42,833 | -6,780 |
| Oct | 2023 | 54,296 | 42,491 | -6,290 |
| Nov | 2023 | 53,252 | 42,149 | -5,795 |
| Dec | 2023 | 52,208 | 41,808 | -5,297 |
| Jan | 2024 | 51,163 | 41,466 | -4,795 |
| Feb | 2024 | 50,119 | 41,124 | -4,288 |
| End Of Year 3 | ||||
| Mar | 2024 | 49,075 | 40,783 | -3,778 |
| Apr | 2024 | 48,031 | 40,441 | -3,264 |
| May | 2024 | 46,987 | 40,099 | -2,745 |
| Jun | 2024 | 45,943 | 39,758 | -2,223 |
| Jul | 2024 | 44,899 | 39,416 | -1,696 |
| Aug | 2024 | 43,854 | 39,074 | -1,166 |
| Sep | 2024 | 42,810 | 38,733 | -632 |
| Oct | 2024 | 41,766 | 38,391 | -93 |
| Nov | 2024 | 40,722 | 38,049 | 449 |
| Dec | 2024 | 39,678 | 37,708 | 996 |
| Jan | 2025 | 38,634 | 37,366 | 1,546 |
| Feb | 2025 | 37,589 | 37,024 | 2,100 |
| End Of Year 4 | ||||
| Mar | 2025 | 36,545 | 36,683 | 2,659 |
| Apr | 2025 | 35,501 | 36,341 | 3,221 |
| May | 2025 | 34,457 | 35,999 | 3,788 |
| Jun | 2025 | 33,413 | 35,658 | 4,358 |
| Jul | 2025 | 32,369 | 35,316 | 4,932 |
| Aug | 2025 | 31,325 | 34,974 | 5,511 |
| Sep | 2025 | 30,280 | 34,633 | 6,093 |
| Oct | 2025 | 29,236 | 34,291 | 6,680 |
| Nov | 2025 | 28,192 | 33,949 | 7,270 |
| Dec | 2025 | 27,148 | 33,608 | 7,864 |
| Jan | 2026 | 26,104 | 33,266 | 8,463 |
| Feb | 2026 | 25,060 | 32,924 | 9,065 |
| End Of Year 5 | ||||
| Mar | 2026 | 24,015 | 31,754 | 8,843 |
| Apr | 2026 | 22,971 | 31,413 | 9,454 |
| May | 2026 | 21,927 | 31,071 | 10,068 |
| Jun | 2026 | 20,883 | 30,729 | 10,687 |
| Jul | 2026 | 19,839 | 30,388 | 11,309 |
| Aug | 2026 | 18,795 | 30,046 | 11,936 |
| Sep | 2026 | 17,751 | 29,704 | 12,566 |
| Oct | 2026 | 16,706 | 29,363 | 13,200 |
| Nov | 2026 | 15,662 | 29,021 | 13,839 |
| Dec | 2026 | 14,618 | 28,679 | 14,481 |
| Jan | 2027 | 13,574 | 28,338 | 15,128 |
| Feb | 2027 | 12,530 | 27,996 | 15,778 |
| End Of Year 6 | ||||
| Mar | 2027 | 11,486 | 26,826 | 15,604 |
| Apr | 2027 | 10,442 | 26,484 | 16,263 |
| May | 2027 | 9,397 | 26,143 | 16,925 |
| Jun | 2027 | 8,353 | 25,801 | 17,592 |
| Jul | 2027 | 7,309 | 25,459 | 18,262 |
| Aug | 2027 | 6,265 | 25,118 | 18,937 |
| Sep | 2027 | 5,221 | 24,776 | 19,615 |
| Oct | 2027 | 4,177 | 24,434 | 20,298 |
| Nov | 2027 | 3,132 | 24,093 | 20,984 |
| Dec | 2027 | 2,088 | 23,751 | 21,675 |
| Jan | 2028 | 1,044 | 23,409 | 22,369 |
| Feb | 2028 | 0 | 23,068 | 23,068 |
| End Of Year 7 | ||||
| Mar | 2028 | 0 | 21,898 | 21,898 |
| Apr | 2028 | 0 | 21,556 | 21,556 |
| May | 2028 | 0 | 21,214 | 21,214 |
| Jun | 2028 | 0 | 20,873 | 20,873 |
| Jul | 2028 | 0 | 20,531 | 20,531 |
| Aug | 2028 | 0 | 20,189 | 20,189 |
| Sep | 2028 | 0 | 19,848 | 19,848 |
| Oct | 2028 | 0 | 19,506 | 19,506 |
| Nov | 2028 | 0 | 19,164 | 19,164 |
| Dec | 2028 | 0 | 18,823 | 18,823 |
| Jan | 2029 | 0 | 18,481 | 18,481 |
| Feb | 2029 | 0 | 18,139 | 18,139 |
| End Of Year 8 | ||||
| Mar | 2029 | 0 | 16,969 | 16,969 |
| Apr | 2029 | 0 | 16,628 | 16,628 |
| May | 2029 | 0 | 16,286 | 16,286 |
| Jun | 2029 | 0 | 15,944 | 15,944 |
| Jul | 2029 | 0 | 15,603 | 15,603 |
| Aug | 2029 | 0 | 15,261 | 15,261 |
| Sep | 2029 | 0 | 14,919 | 14,919 |
| Oct | 2029 | 0 | 14,578 | 14,578 |
| Nov | 2029 | 0 | 14,236 | 14,236 |
| Dec | 2029 | 0 | 13,894 | 13,894 |
| Jan | 2030 | 0 | 13,553 | 13,553 |
| Feb | 2030 | 0 | 13,211 | 13,211 |
| End Of Year 9 | ||||
| Mar | 2030 | 0 | 12,041 | 12,041 |
| Apr | 2030 | 0 | 11,699 | 11,699 |
| May | 2030 | 0 | 11,358 | 11,358 |
| Jun | 2030 | 0 | 11,016 | 11,016 |
| Jul | 2030 | 0 | 10,674 | 10,674 |
| Aug | 2030 | 0 | 10,333 | 10,333 |
| Sep | 2030 | 0 | 9,991 | 9,991 |
| Oct | 2030 | 0 | 9,649 | 9,649 |
| Nov | 2030 | 0 | 9,308 | 9,308 |
| Dec | 2030 | 0 | 8,966 | 8,966 |
| Jan | 2031 | 0 | 8,624 | 8,624 |
| Feb | 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. | Mar | 2021 | 32,511 | 86,665 | 13,952 | -72,713 | 12,424 | 40,659 | 53,083 | -19,630 | |
| 2. | Apr | 2021 | 33,555 | 85,620 | 13,619 | -72,001 | 12,424 | 40,318 | 52,741 | -19,260 | |
| 3. | May | 2021 | 34,599 | 84,576 | 13,291 | -71,285 | 12,424 | 39,976 | 52,400 | -18,885 | |
| 4. | Jun | 2021 | 35,644 | 83,532 | 12,967 | -70,565 | 12,424 | 39,634 | 52,058 | -18,507 | |
| 5. | Jul | 2021 | 36,688 | 82,488 | 12,647 | -69,841 | 12,424 | 39,293 | 51,716 | -18,125 | |
| 6. | Aug | 2021 | 37,732 | 81,444 | 12,331 | -69,113 | 12,424 | 38,951 | 51,375 | -17,738 | |
| 7. | Sep | 2021 | 38,776 | 80,400 | 12,018 | -68,381 | 12,424 | 38,609 | 51,033 | -17,348 | |
| 8. | Oct | 2021 | 39,820 | 79,356 | 11,710 | -67,645 | 12,424 | 38,268 | 50,691 | -16,954 | |
| 9. | Nov | 2021 | 40,864 | 78,311 | 11,406 | -66,905 | 12,424 | 37,926 | 50,350 | -16,556 | |
| 10. | Dec | 2021 | 41,909 | 77,267 | 11,106 | -66,161 | 12,424 | 37,584 | 50,008 | -16,153 | |
| 11. | Jan | 2022 | 42,953 | 76,223 | 10,810 | -65,413 | 12,424 | 37,243 | 49,666 | -15,747 | |
| 12. | Feb | 2022 | 43,997 | 75,179 | 10,518 | -64,661 | 12,424 | 36,901 | 49,325 | -15,337 | |
| End Of Year 1 | |||||||||||
| 13. | Mar | 2022 | 45,041 | 74,135 | 10,230 | -63,905 | 12,424 | 36,559 | 48,983 | -14,922 | |
| 14. | Apr | 2022 | 46,085 | 73,091 | 9,945 | -63,145 | 12,424 | 36,218 | 48,641 | -14,504 | |
| 15. | May | 2022 | 47,129 | 72,046 | 9,665 | -62,381 | 12,424 | 35,876 | 48,300 | -14,082 | |
| 16. | Jun | 2022 | 48,173 | 71,002 | 9,389 | -61,613 | 12,424 | 35,534 | 47,958 | -13,655 | |
| 17. | Jul | 2022 | 49,218 | 69,958 | 9,117 | -60,841 | 12,424 | 35,193 | 47,616 | -13,225 | |
| 18. | Aug | 2022 | 50,262 | 68,914 | 8,849 | -60,065 | 12,424 | 34,851 | 47,275 | -12,791 | |
| 19. | Sep | 2022 | 51,306 | 67,870 | 8,585 | -59,285 | 12,424 | 34,509 | 46,933 | -12,352 | |
| 20. | Oct | 2022 | 52,350 | 66,826 | 8,325 | -58,501 | 12,424 | 34,168 | 46,591 | -11,910 | |
| 21. | Nov | 2022 | 53,394 | 65,782 | 8,068 | -57,713 | 12,424 | 33,826 | 46,250 | -11,464 | |
| 22. | Dec | 2022 | 54,438 | 64,737 | 7,816 | -56,921 | 12,424 | 33,484 | 45,908 | -11,013 | |
| 23. | Jan | 2023 | 55,482 | 63,693 | 7,568 | -56,125 | 12,424 | 33,142 | 45,566 | -10,559 | |
| 24. | Feb | 2023 | 56,527 | 62,649 | 7,324 | -55,325 | 12,424 | 32,801 | 45,225 | -10,101 | |
| End Of Year 2 | |||||||||||
| 25. | Mar | 2023 | 57,571 | 61,605 | 7,084 | -54,521 | 12,424 | 32,459 | 44,883 | -9,638 | |
| 26. | Apr | 2023 | 58,615 | 60,561 | 6,848 | -53,713 | 12,424 | 32,117 | 44,541 | -9,172 | |
| 27. | May | 2023 | 59,659 | 59,517 | 6,616 | -52,901 | 12,424 | 31,776 | 44,200 | -8,702 | |
| 28. | Jun | 2023 | 60,703 | 58,472 | 6,387 | -52,085 | 12,424 | 31,434 | 43,858 | -8,227 | |
| 29. | Jul | 2023 | 61,747 | 57,428 | 6,163 | -51,265 | 12,424 | 31,092 | 43,516 | -7,749 | |
| 30. | Aug | 2023 | 62,792 | 56,384 | 5,943 | -50,441 | 12,424 | 30,751 | 43,175 | -7,266 | |
| 31. | Sep | 2023 | 63,836 | 55,340 | 5,727 | -49,613 | 12,424 | 30,409 | 42,833 | -6,780 | |
| 32. | Oct | 2023 | 64,880 | 54,296 | 5,515 | -48,781 | 12,424 | 30,067 | 42,491 | -6,290 | |
| 33. | Nov | 2023 | 65,924 | 53,252 | 5,307 | -47,945 | 12,424 | 29,726 | 42,149 | -5,795 | |
| 34. | Dec | 2023 | 66,968 | 52,208 | 5,103 | -47,105 | 12,424 | 29,384 | 41,808 | -5,297 | |
| 35. | Jan | 2024 | 68,012 | 51,163 | 4,903 | -46,261 | 12,424 | 29,042 | 41,466 | -4,795 | |
| 36. | Feb | 2024 | 69,056 | 50,119 | 4,707 | -45,413 | 12,424 | 28,701 | 41,124 | -4,288 | |
| End Of Year 3 | |||||||||||
| 37. | Mar | 2024 | 70,101 | 49,075 | 4,514 | -44,561 | 12,424 | 28,359 | 40,783 | -3,778 | |
| 38. | Apr | 2024 | 71,145 | 48,031 | 4,326 | -43,705 | 12,424 | 28,017 | 40,441 | -3,264 | |
| 39. | May | 2024 | 72,189 | 46,987 | 4,142 | -42,845 | 12,424 | 27,676 | 40,099 | -2,745 | |
| 40. | Jun | 2024 | 73,233 | 45,943 | 3,962 | -41,981 | 12,424 | 27,334 | 39,758 | -2,223 | |
| 41. | Jul | 2024 | 74,277 | 44,899 | 3,786 | -41,112 | 12,424 | 26,992 | 39,416 | -1,696 | |
| 42. | Aug | 2024 | 75,321 | 43,854 | 3,614 | -40,240 | 12,424 | 26,651 | 39,074 | -1,166 | |
| 43. | Sep | 2024 | 76,366 | 42,810 | 3,446 | -39,364 | 12,424 | 26,309 | 38,733 | -632 | |
| 44. | Oct | 2024 | 77,410 | 41,766 | 3,282 | -38,484 | 12,424 | 25,967 | 38,391 | -93 | |
| 45. | Nov | 2024 | 78,454 | 40,722 | 3,122 | -37,600 | 12,424 | 25,626 | 38,049 | 449 | Break Even |
| 46. | Dec | 2024 | 79,498 | 39,678 | 2,966 | -36,712 | 12,424 | 25,284 | 37,708 | 996 | |
| 47. | Jan | 2025 | 80,542 | 38,634 | 2,814 | -35,820 | 12,424 | 24,942 | 37,366 | 1,546 | |
| 48. | Feb | 2025 | 81,586 | 37,589 | 2,665 | -34,924 | 12,424 | 24,601 | 37,024 | 2,100 | |
| End Of Year 4 | |||||||||||
| 49. | Mar | 2025 | 82,630 | 36,545 | 2,521 | -34,024 | 12,424 | 24,259 | 36,683 | 2,659 | |
| 50. | Apr | 2025 | 83,675 | 35,501 | 2,381 | -33,120 | 12,424 | 23,917 | 36,341 | 3,221 | |
| 51. | May | 2025 | 84,719 | 34,457 | 2,245 | -32,212 | 12,424 | 23,576 | 35,999 | 3,788 | |
| 52. | Jun | 2025 | 85,763 | 33,413 | 2,113 | -31,300 | 12,424 | 23,234 | 35,658 | 4,358 | |
| 53. | Jul | 2025 | 86,807 | 32,369 | 1,985 | -30,384 | 12,424 | 22,892 | 35,316 | 4,932 | |
| 54. | Aug | 2025 | 87,851 | 31,325 | 1,861 | -29,464 | 12,424 | 22,551 | 34,974 | 5,511 | |
| 55. | Sep | 2025 | 88,895 | 30,280 | 1,741 | -28,539 | 12,424 | 22,209 | 34,633 | 6,093 | |
| 56. | Oct | 2025 | 89,939 | 29,236 | 1,625 | -27,611 | 12,424 | 21,867 | 34,291 | 6,680 | |
| 57. | Nov | 2025 | 90,984 | 28,192 | 1,513 | -26,679 | 12,424 | 21,526 | 33,949 | 7,270 | |
| 58. | Dec | 2025 | 92,028 | 27,148 | 1,405 | -25,743 | 12,424 | 21,184 | 33,608 | 7,864 | |
| 59. | Jan | 2026 | 93,072 | 26,104 | 1,301 | -24,803 | 12,424 | 20,842 | 33,266 | 8,463 | |
| 60. | Feb | 2026 | 94,116 | 25,060 | 1,201 | -23,859 | 12,424 | 20,501 | 32,924 | 9,065 | |
| End Of Year 5 | |||||||||||
| 61. | Mar | 2026 | 95,160 | 24,015 | 1,105 | -22,911 | 11,596 | 20,159 | 31,754 | 8,843 | |
| 62. | Apr | 2026 | 96,204 | 22,971 | 1,013 | -21,959 | 11,596 | 19,817 | 31,413 | 9,454 | |
| 63. | May | 2026 | 97,249 | 21,927 | 924 | -21,003 | 11,596 | 19,475 | 31,071 | 10,068 | |
| 64. | Jun | 2026 | 98,293 | 20,883 | 840 | -20,043 | 11,596 | 19,134 | 30,729 | 10,687 | |
| 65. | Jul | 2026 | 99,337 | 19,839 | 760 | -19,078 | 11,596 | 18,792 | 30,388 | 11,309 | |
| 66. | Aug | 2026 | 100,381 | 18,795 | 684 | -18,110 | 11,596 | 18,450 | 30,046 | 11,936 | |
| 67. | Sep | 2026 | 101,425 | 17,751 | 612 | -17,138 | 11,596 | 18,109 | 29,704 | 12,566 | |
| 68. | Oct | 2026 | 102,469 | 16,706 | 544 | -16,162 | 11,596 | 17,767 | 29,363 | 13,200 | |
| 69. | Nov | 2026 | 103,513 | 15,662 | 480 | -15,182 | 11,596 | 17,425 | 29,021 | 13,839 | |
| 70. | Dec | 2026 | 104,558 | 14,618 | 420 | -14,198 | 11,596 | 17,084 | 28,679 | 14,481 | |
| 71. | Jan | 2027 | 105,602 | 13,574 | 364 | -13,210 | 11,596 | 16,742 | 28,338 | 15,128 | |
| 72. | Feb | 2027 | 106,646 | 12,530 | 312 | -12,218 | 11,596 | 16,400 | 27,996 | 15,778 | |
| End Of Year 6 | |||||||||||
| 73. | Mar | 2027 | 107,690 | 11,486 | 264 | -11,222 | 10,767 | 16,059 | 26,826 | 15,604 | |
| 74. | Apr | 2027 | 108,734 | 10,442 | 220 | -10,221 | 10,767 | 15,717 | 26,484 | 16,263 | |
| 75. | May | 2027 | 109,778 | 9,397 | 180 | -9,217 | 10,767 | 15,375 | 26,143 | 16,925 | |
| 76. | Jun | 2027 | 110,823 | 8,353 | 144 | -8,209 | 10,767 | 15,034 | 25,801 | 17,592 | |
| 77. | Jul | 2027 | 111,867 | 7,309 | 112 | -7,197 | 10,767 | 14,692 | 25,459 | 18,262 | |
| 78. | Aug | 2027 | 112,911 | 6,265 | 84 | -6,181 | 10,767 | 14,350 | 25,118 | 18,937 | |
| 79. | Sep | 2027 | 113,955 | 5,221 | 60 | -5,161 | 10,767 | 14,009 | 24,776 | 19,615 | |
| 80. | Oct | 2027 | 114,999 | 4,177 | 40 | -4,137 | 10,767 | 13,667 | 24,434 | 20,298 | |
| 81. | Nov | 2027 | 116,043 | 3,132 | 24 | -3,108 | 10,767 | 13,325 | 24,093 | 20,984 | |
| 82. | Dec | 2027 | 117,087 | 2,088 | 12 | -2,076 | 10,767 | 12,984 | 23,751 | 21,675 | |
| 83. | Jan | 2028 | 118,132 | 1,044 | 4 | -1,040 | 10,767 | 12,642 | 23,409 | 22,369 | |
| 84. | Feb | 2028 | 119,176 | 0 | 0 | 0 | 10,767 | 12,300 | 23,068 | 23,068 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | Mar | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 11,959 | 21,898 | 21,898 | |
| 86. | Apr | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 11,617 | 21,556 | 21,556 | |
| 87. | May | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 11,275 | 21,214 | 21,214 | |
| 88. | Jun | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 10,934 | 20,873 | 20,873 | |
| 89. | Jul | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 10,592 | 20,531 | 20,531 | |
| 90. | Aug | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 10,250 | 20,189 | 20,189 | |
| 91. | Sep | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 9,909 | 19,848 | 19,848 | |
| 92. | Oct | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 9,567 | 19,506 | 19,506 | |
| 93. | Nov | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 9,225 | 19,164 | 19,164 | |
| 94. | Dec | 2028 | 119,176 | 0 | 0 | 0 | 9,939 | 8,884 | 18,823 | 18,823 | |
| 95. | Jan | 2029 | 119,176 | 0 | 0 | 0 | 9,939 | 8,542 | 18,481 | 18,481 | |
| 96. | Feb | 2029 | 119,176 | 0 | 0 | 0 | 9,939 | 8,200 | 18,139 | 18,139 | |
| End Of Year 8 | |||||||||||
| 97. | Mar | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 7,859 | 16,969 | 16,969 | |
| 98. | Apr | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 7,517 | 16,628 | 16,628 | |
| 99. | May | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 7,175 | 16,286 | 16,286 | |
| 100. | Jun | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 6,834 | 15,944 | 15,944 | |
| 101. | Jul | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 6,492 | 15,603 | 15,603 | |
| 102. | Aug | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 6,150 | 15,261 | 15,261 | |
| 103. | Sep | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 5,808 | 14,919 | 14,919 | |
| 104. | Oct | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 5,467 | 14,578 | 14,578 | |
| 105. | Nov | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 5,125 | 14,236 | 14,236 | |
| 106. | Dec | 2029 | 119,176 | 0 | 0 | 0 | 9,111 | 4,783 | 13,894 | 13,894 | |
| 107. | Jan | 2030 | 119,176 | 0 | 0 | 0 | 9,111 | 4,442 | 13,553 | 13,553 | |
| 108. | Feb | 2030 | 119,176 | 0 | 0 | 0 | 9,111 | 4,100 | 13,211 | 13,211 | |
| End Of Year 9 | |||||||||||
| 109. | Mar | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 3,758 | 12,041 | 12,041 | |
| 110. | Apr | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 3,417 | 11,699 | 11,699 | |
| 111. | May | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 3,075 | 11,358 | 11,358 | |
| 112. | Jun | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 2,733 | 11,016 | 11,016 | |
| 113. | Jul | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 2,392 | 10,674 | 10,674 | |
| 114. | Aug | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 2,050 | 10,333 | 10,333 | |
| 115. | Sep | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 1,708 | 9,991 | 9,991 | |
| 116. | Oct | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 1,367 | 9,649 | 9,649 | |
| 117. | Nov | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 1,025 | 9,308 | 9,308 | |
| 118. | Dec | 2030 | 119,176 | 0 | 0 | 0 | 8,283 | 683 | 8,966 | 8,966 | |
| 119. | Jan | 2031 | 119,176 | 0 | 0 | 0 | 8,283 | 342 | 8,624 | 8,624 | |
| 120. | Feb | 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.