- 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 ...
Ford Focus 1.6 TiVCT 4dr Trend (A) Updated Loan Calculator
| This car is no longer available in the market. | |
| Latest OMV: | $15,313 |
| Engine Cap: | 1596 cc |
| Power: | 125Bhp @ 6300rpm |
| Torque: | 159Nm @ 4000rpm |
| Type: | Sedan |
| Euro NCAP: | N.A |
| User Ratings: |
N.A
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$88,888
- Down Payment
- $26,667 (30% of Car Price)
- Monthly Installment
-
$885 for 7 years (84 months)
Loan Details
- Total Loan
-
$62,221
- Total Interest
-
$12,108
- Total Sum Paid
- $74,329 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$8,123
- COE
-
$45,600
- ARF Paid
-
$15,313
- PARF Rebate
-
You get back $7,657 at the end of 10th year (PARF Rebate)
- Road Tax
-
$741
| Loan Redemption Amount | Paper/Deregistration Value | |||
| Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
| May | 2021 | 73,444 | 56,705 | -4,916 |
| Jun | 2021 | 72,559 | 56,325 | -4,693 |
| Jul | 2021 | 71,675 | 55,945 | -4,466 |
| Aug | 2021 | 70,790 | 55,565 | -4,236 |
| Sep | 2021 | 69,905 | 55,185 | -4,002 |
| Oct | 2021 | 69,020 | 54,805 | -3,766 |
| Nov | 2021 | 68,135 | 54,425 | -3,525 |
| Dec | 2021 | 67,250 | 54,045 | -3,282 |
| Jan | 2022 | 66,365 | 53,665 | -3,034 |
| Feb | 2022 | 65,480 | 53,285 | -2,784 |
| Mar | 2022 | 64,596 | 52,905 | -2,530 |
| Apr | 2022 | 63,711 | 52,525 | -2,273 |
| End Of Year 1 | ||||
| May | 2022 | 62,826 | 52,145 | -2,012 |
| Jun | 2022 | 61,941 | 51,765 | -1,748 |
| Jul | 2022 | 61,056 | 51,385 | -1,481 |
| Aug | 2022 | 60,171 | 51,005 | -1,210 |
| Sep | 2022 | 59,286 | 50,625 | -935 |
| Oct | 2022 | 58,402 | 50,245 | -658 |
| Nov | 2022 | 57,517 | 49,865 | -377 |
| Dec | 2022 | 56,632 | 49,485 | -92 |
| Jan | 2023 | 55,747 | 49,105 | 195 |
| Feb | 2023 | 54,862 | 48,725 | 487 |
| Mar | 2023 | 53,977 | 48,345 | 781 |
| Apr | 2023 | 53,092 | 47,965 | 1,079 |
| End Of Year 2 | ||||
| May | 2023 | 52,207 | 47,585 | 1,381 |
| Jun | 2023 | 51,323 | 47,205 | 1,685 |
| Jul | 2023 | 50,438 | 46,825 | 1,993 |
| Aug | 2023 | 49,553 | 46,445 | 2,305 |
| Sep | 2023 | 48,668 | 46,065 | 2,620 |
| Oct | 2023 | 47,783 | 45,685 | 2,938 |
| Nov | 2023 | 46,898 | 45,305 | 3,260 |
| Dec | 2023 | 46,013 | 44,925 | 3,585 |
| Jan | 2024 | 45,128 | 44,545 | 3,914 |
| Feb | 2024 | 44,244 | 44,165 | 4,246 |
| Mar | 2024 | 43,359 | 43,785 | 4,581 |
| Apr | 2024 | 42,474 | 43,405 | 4,920 |
| End Of Year 3 | ||||
| May | 2024 | 41,589 | 43,025 | 5,262 |
| Jun | 2024 | 40,704 | 42,645 | 5,607 |
| Jul | 2024 | 39,819 | 42,265 | 5,956 |
| Aug | 2024 | 38,934 | 41,885 | 6,308 |
| Sep | 2024 | 38,049 | 41,505 | 6,664 |
| Oct | 2024 | 37,165 | 41,125 | 7,023 |
| Nov | 2024 | 36,280 | 40,745 | 7,385 |
| Dec | 2024 | 35,395 | 40,365 | 7,751 |
| Jan | 2025 | 34,510 | 39,985 | 8,120 |
| Feb | 2025 | 33,625 | 39,605 | 8,493 |
| Mar | 2025 | 32,740 | 39,225 | 8,869 |
| Apr | 2025 | 31,855 | 38,845 | 9,248 |
| End Of Year 4 | ||||
| May | 2025 | 30,971 | 38,465 | 9,631 |
| Jun | 2025 | 30,086 | 38,085 | 10,017 |
| Jul | 2025 | 29,201 | 37,705 | 10,407 |
| Aug | 2025 | 28,316 | 37,325 | 10,800 |
| Sep | 2025 | 27,431 | 36,945 | 11,196 |
| Oct | 2025 | 26,546 | 36,565 | 11,596 |
| Nov | 2025 | 25,661 | 36,185 | 11,999 |
| Dec | 2025 | 24,776 | 35,805 | 12,405 |
| Jan | 2026 | 23,892 | 35,425 | 12,815 |
| Feb | 2026 | 23,007 | 35,045 | 13,229 |
| Mar | 2026 | 22,122 | 34,665 | 13,645 |
| Apr | 2026 | 21,237 | 34,285 | 14,065 |
| End Of Year 5 | ||||
| May | 2026 | 20,352 | 33,139 | 13,723 |
| Jun | 2026 | 19,467 | 32,759 | 14,150 |
| Jul | 2026 | 18,582 | 32,379 | 14,580 |
| Aug | 2026 | 17,697 | 31,999 | 15,014 |
| Sep | 2026 | 16,813 | 31,619 | 15,451 |
| Oct | 2026 | 15,928 | 31,239 | 15,891 |
| Nov | 2026 | 15,043 | 30,859 | 16,335 |
| Dec | 2026 | 14,158 | 30,479 | 16,782 |
| Jan | 2027 | 13,273 | 30,099 | 17,233 |
| Feb | 2027 | 12,388 | 29,719 | 17,687 |
| Mar | 2027 | 11,503 | 29,339 | 18,144 |
| Apr | 2027 | 10,618 | 28,959 | 18,605 |
| End Of Year 6 | ||||
| May | 2027 | 9,734 | 27,813 | 18,304 |
| Jun | 2027 | 8,849 | 27,433 | 18,771 |
| Jul | 2027 | 7,964 | 27,053 | 19,242 |
| Aug | 2027 | 7,079 | 26,673 | 19,717 |
| Sep | 2027 | 6,194 | 26,293 | 20,194 |
| Oct | 2027 | 5,309 | 25,913 | 20,675 |
| Nov | 2027 | 4,424 | 25,533 | 21,160 |
| Dec | 2027 | 3,539 | 25,153 | 21,648 |
| Jan | 2028 | 2,655 | 24,773 | 22,139 |
| Feb | 2028 | 1,770 | 24,393 | 22,634 |
| Mar | 2028 | 885 | 24,013 | 23,132 |
| Apr | 2028 | 0 | 23,633 | 23,633 |
| End Of Year 7 | ||||
| May | 2028 | 0 | 22,488 | 22,488 |
| Jun | 2028 | 0 | 22,108 | 22,108 |
| Jul | 2028 | 0 | 21,728 | 21,728 |
| Aug | 2028 | 0 | 21,348 | 21,348 |
| Sep | 2028 | 0 | 20,968 | 20,968 |
| Oct | 2028 | 0 | 20,588 | 20,588 |
| Nov | 2028 | 0 | 20,208 | 20,208 |
| Dec | 2028 | 0 | 19,828 | 19,828 |
| Jan | 2029 | 0 | 19,448 | 19,448 |
| Feb | 2029 | 0 | 19,068 | 19,068 |
| Mar | 2029 | 0 | 18,688 | 18,688 |
| Apr | 2029 | 0 | 18,308 | 18,308 |
| End Of Year 8 | ||||
| May | 2029 | 0 | 17,162 | 17,162 |
| Jun | 2029 | 0 | 16,782 | 16,782 |
| Jul | 2029 | 0 | 16,402 | 16,402 |
| Aug | 2029 | 0 | 16,022 | 16,022 |
| Sep | 2029 | 0 | 15,642 | 15,642 |
| Oct | 2029 | 0 | 15,262 | 15,262 |
| Nov | 2029 | 0 | 14,882 | 14,882 |
| Dec | 2029 | 0 | 14,502 | 14,502 |
| Jan | 2030 | 0 | 14,122 | 14,122 |
| Feb | 2030 | 0 | 13,742 | 13,742 |
| Mar | 2030 | 0 | 13,362 | 13,362 |
| Apr | 2030 | 0 | 12,982 | 12,982 |
| End Of Year 9 | ||||
| May | 2030 | 0 | 11,837 | 11,837 |
| Jun | 2030 | 0 | 11,457 | 11,457 |
| Jul | 2030 | 0 | 11,077 | 11,077 |
| Aug | 2030 | 0 | 10,697 | 10,697 |
| Sep | 2030 | 0 | 10,317 | 10,317 |
| Oct | 2030 | 0 | 9,937 | 9,937 |
| Nov | 2030 | 0 | 9,557 | 9,557 |
| Dec | 2030 | 0 | 9,177 | 9,177 |
| Jan | 2031 | 0 | 8,797 | 8,797 |
| Feb | 2031 | 0 | 8,417 | 8,417 |
| Mar | 2031 | 0 | 8,037 | 8,037 |
| Apr | 2031 | 0 | 7,657 | 7,657 |
| 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 | 27,552 | 73,444 | 11,823 | -61,621 | 11,485 | 45,220 | 56,705 | -4,916 | |
| 2. | Jun | 2021 | 28,437 | 72,559 | 11,542 | -61,018 | 11,485 | 44,840 | 56,325 | -4,693 | |
| 3. | Jul | 2021 | 29,322 | 71,675 | 11,264 | -60,411 | 11,485 | 44,460 | 55,945 | -4,466 | |
| 4. | Aug | 2021 | 30,206 | 70,790 | 10,989 | -59,801 | 11,485 | 44,080 | 55,565 | -4,236 | |
| 5. | Sep | 2021 | 31,091 | 69,905 | 10,718 | -59,187 | 11,485 | 43,700 | 55,185 | -4,002 | |
| 6. | Oct | 2021 | 31,976 | 69,020 | 10,450 | -58,570 | 11,485 | 43,320 | 54,805 | -3,766 | |
| 7. | Nov | 2021 | 32,861 | 68,135 | 10,185 | -57,950 | 11,485 | 42,940 | 54,425 | -3,525 | |
| 8. | Dec | 2021 | 33,746 | 67,250 | 9,924 | -57,326 | 11,485 | 42,560 | 54,045 | -3,282 | |
| 9. | Jan | 2022 | 34,631 | 66,365 | 9,666 | -56,699 | 11,485 | 42,180 | 53,665 | -3,034 | |
| 10. | Feb | 2022 | 35,516 | 65,480 | 9,412 | -56,069 | 11,485 | 41,800 | 53,285 | -2,784 | |
| 11. | Mar | 2022 | 36,401 | 64,596 | 9,161 | -55,435 | 11,485 | 41,420 | 52,905 | -2,530 | |
| 12. | Apr | 2022 | 37,285 | 63,711 | 8,913 | -54,797 | 11,485 | 41,040 | 52,525 | -2,273 | |
| End Of Year 1 | |||||||||||
| 13. | May | 2022 | 38,170 | 62,826 | 8,669 | -54,157 | 11,485 | 40,660 | 52,145 | -2,012 | |
| 14. | Jun | 2022 | 39,055 | 61,941 | 8,428 | -53,513 | 11,485 | 40,280 | 51,765 | -1,748 | |
| 15. | Jul | 2022 | 39,940 | 61,056 | 8,191 | -52,865 | 11,485 | 39,900 | 51,385 | -1,481 | |
| 16. | Aug | 2022 | 40,825 | 60,171 | 7,957 | -52,214 | 11,485 | 39,520 | 51,005 | -1,210 | |
| 17. | Sep | 2022 | 41,710 | 59,286 | 7,726 | -51,560 | 11,485 | 39,140 | 50,625 | -935 | |
| 18. | Oct | 2022 | 42,595 | 58,402 | 7,499 | -50,903 | 11,485 | 38,760 | 50,245 | -658 | |
| 19. | Nov | 2022 | 43,480 | 57,517 | 7,275 | -50,242 | 11,485 | 38,380 | 49,865 | -377 | |
| 20. | Dec | 2022 | 44,364 | 56,632 | 7,055 | -49,577 | 11,485 | 38,000 | 49,485 | -92 | |
| 21. | Jan | 2023 | 45,249 | 55,747 | 6,838 | -48,909 | 11,485 | 37,620 | 49,105 | 195 | Break Even |
| 22. | Feb | 2023 | 46,134 | 54,862 | 6,624 | -48,238 | 11,485 | 37,240 | 48,725 | 487 | |
| 23. | Mar | 2023 | 47,019 | 53,977 | 6,414 | -47,564 | 11,485 | 36,860 | 48,345 | 781 | |
| 24. | Apr | 2023 | 47,904 | 53,092 | 6,207 | -46,886 | 11,485 | 36,480 | 47,965 | 1,079 | |
| End Of Year 2 | |||||||||||
| 25. | May | 2023 | 48,789 | 52,207 | 6,003 | -46,204 | 11,485 | 36,100 | 47,585 | 1,381 | |
| 26. | Jun | 2023 | 49,674 | 51,323 | 5,803 | -45,519 | 11,485 | 35,720 | 47,205 | 1,685 | |
| 27. | Jul | 2023 | 50,559 | 50,438 | 5,606 | -44,831 | 11,485 | 35,340 | 46,825 | 1,993 | |
| 28. | Aug | 2023 | 51,443 | 49,553 | 5,413 | -44,140 | 11,485 | 34,960 | 46,445 | 2,305 | |
| 29. | Sep | 2023 | 52,328 | 48,668 | 5,223 | -43,445 | 11,485 | 34,580 | 46,065 | 2,620 | |
| 30. | Oct | 2023 | 53,213 | 47,783 | 5,037 | -42,746 | 11,485 | 34,200 | 45,685 | 2,938 | |
| 31. | Nov | 2023 | 54,098 | 46,898 | 4,853 | -42,045 | 11,485 | 33,820 | 45,305 | 3,260 | |
| 32. | Dec | 2023 | 54,983 | 46,013 | 4,674 | -41,340 | 11,485 | 33,440 | 44,925 | 3,585 | |
| 33. | Jan | 2024 | 55,868 | 45,128 | 4,497 | -40,631 | 11,485 | 33,060 | 44,545 | 3,914 | |
| 34. | Feb | 2024 | 56,753 | 44,244 | 4,324 | -39,919 | 11,485 | 32,680 | 44,165 | 4,246 | |
| 35. | Mar | 2024 | 57,638 | 43,359 | 4,155 | -39,204 | 11,485 | 32,300 | 43,785 | 4,581 | |
| 36. | Apr | 2024 | 58,522 | 42,474 | 3,989 | -38,485 | 11,485 | 31,920 | 43,405 | 4,920 | |
| End Of Year 3 | |||||||||||
| 37. | May | 2024 | 59,407 | 41,589 | 3,826 | -37,763 | 11,485 | 31,540 | 43,025 | 5,262 | |
| 38. | Jun | 2024 | 60,292 | 40,704 | 3,666 | -37,038 | 11,485 | 31,160 | 42,645 | 5,607 | |
| 39. | Jul | 2024 | 61,177 | 39,819 | 3,510 | -36,309 | 11,485 | 30,780 | 42,265 | 5,956 | |
| 40. | Aug | 2024 | 62,062 | 38,934 | 3,358 | -35,577 | 11,485 | 30,400 | 41,885 | 6,308 | |
| 41. | Sep | 2024 | 62,947 | 38,049 | 3,209 | -34,841 | 11,485 | 30,020 | 41,505 | 6,664 | |
| 42. | Oct | 2024 | 63,832 | 37,165 | 3,063 | -34,102 | 11,485 | 29,640 | 41,125 | 7,023 | |
| 43. | Nov | 2024 | 64,716 | 36,280 | 2,920 | -33,360 | 11,485 | 29,260 | 40,745 | 7,385 | |
| 44. | Dec | 2024 | 65,601 | 35,395 | 2,781 | -32,614 | 11,485 | 28,880 | 40,365 | 7,751 | |
| 45. | Jan | 2025 | 66,486 | 34,510 | 2,645 | -31,864 | 11,485 | 28,500 | 39,985 | 8,120 | |
| 46. | Feb | 2025 | 67,371 | 33,625 | 2,513 | -31,112 | 11,485 | 28,120 | 39,605 | 8,493 | |
| 47. | Mar | 2025 | 68,256 | 32,740 | 2,384 | -30,356 | 11,485 | 27,740 | 39,225 | 8,869 | |
| 48. | Apr | 2025 | 69,141 | 31,855 | 2,259 | -29,597 | 11,485 | 27,360 | 38,845 | 9,248 | |
| End Of Year 4 | |||||||||||
| 49. | May | 2025 | 70,026 | 30,971 | 2,137 | -28,834 | 11,485 | 26,980 | 38,465 | 9,631 | |
| 50. | Jun | 2025 | 70,911 | 30,086 | 2,018 | -28,068 | 11,485 | 26,600 | 38,085 | 10,017 | |
| 51. | Jul | 2025 | 71,795 | 29,201 | 1,903 | -27,298 | 11,485 | 26,220 | 37,705 | 10,407 | |
| 52. | Aug | 2025 | 72,680 | 28,316 | 1,791 | -26,525 | 11,485 | 25,840 | 37,325 | 10,800 | |
| 53. | Sep | 2025 | 73,565 | 27,431 | 1,682 | -25,749 | 11,485 | 25,460 | 36,945 | 11,196 | |
| 54. | Oct | 2025 | 74,450 | 26,546 | 1,577 | -24,969 | 11,485 | 25,080 | 36,565 | 11,596 | |
| 55. | Nov | 2025 | 75,335 | 25,661 | 1,475 | -24,186 | 11,485 | 24,700 | 36,185 | 11,999 | |
| 56. | Dec | 2025 | 76,220 | 24,776 | 1,377 | -23,399 | 11,485 | 24,320 | 35,805 | 12,405 | |
| 57. | Jan | 2026 | 77,105 | 23,892 | 1,282 | -22,609 | 11,485 | 23,940 | 35,425 | 12,815 | |
| 58. | Feb | 2026 | 77,990 | 23,007 | 1,190 | -21,816 | 11,485 | 23,560 | 35,045 | 13,229 | |
| 59. | Mar | 2026 | 78,874 | 22,122 | 1,102 | -21,019 | 11,485 | 23,180 | 34,665 | 13,645 | |
| 60. | Apr | 2026 | 79,759 | 21,237 | 1,017 | -20,219 | 11,485 | 22,800 | 34,285 | 14,065 | |
| End Of Year 5 | |||||||||||
| 61. | May | 2026 | 80,644 | 20,352 | 936 | -19,416 | 10,719 | 22,420 | 33,139 | 13,723 | |
| 62. | Jun | 2026 | 81,529 | 19,467 | 858 | -18,609 | 10,719 | 22,040 | 32,759 | 14,150 | |
| 63. | Jul | 2026 | 82,414 | 18,582 | 783 | -17,799 | 10,719 | 21,660 | 32,379 | 14,580 | |
| 64. | Aug | 2026 | 83,299 | 17,697 | 712 | -16,985 | 10,719 | 21,280 | 31,999 | 15,014 | |
| 65. | Sep | 2026 | 84,184 | 16,813 | 644 | -16,168 | 10,719 | 20,900 | 31,619 | 15,451 | |
| 66. | Oct | 2026 | 85,069 | 15,928 | 580 | -15,348 | 10,719 | 20,520 | 31,239 | 15,891 | |
| 67. | Nov | 2026 | 85,953 | 15,043 | 519 | -14,524 | 10,719 | 20,140 | 30,859 | 16,335 | |
| 68. | Dec | 2026 | 86,838 | 14,158 | 461 | -13,697 | 10,719 | 19,760 | 30,479 | 16,782 | |
| 69. | Jan | 2027 | 87,723 | 13,273 | 407 | -12,866 | 10,719 | 19,380 | 30,099 | 17,233 | |
| 70. | Feb | 2027 | 88,608 | 12,388 | 356 | -12,032 | 10,719 | 19,000 | 29,719 | 17,687 | |
| 71. | Mar | 2027 | 89,493 | 11,503 | 309 | -11,195 | 10,719 | 18,620 | 29,339 | 18,144 | |
| 72. | Apr | 2027 | 90,378 | 10,618 | 265 | -10,354 | 10,719 | 18,240 | 28,959 | 18,605 | |
| End Of Year 6 | |||||||||||
| 73. | May | 2027 | 91,263 | 9,734 | 224 | -9,510 | 9,953 | 17,860 | 27,813 | 18,304 | |
| 74. | Jun | 2027 | 92,147 | 8,849 | 187 | -8,662 | 9,953 | 17,480 | 27,433 | 18,771 | |
| 75. | Jul | 2027 | 93,032 | 7,964 | 153 | -7,811 | 9,953 | 17,100 | 27,053 | 19,242 | |
| 76. | Aug | 2027 | 93,917 | 7,079 | 122 | -6,957 | 9,953 | 16,720 | 26,673 | 19,717 | |
| 77. | Sep | 2027 | 94,802 | 6,194 | 95 | -6,099 | 9,953 | 16,340 | 26,293 | 20,194 | |
| 78. | Oct | 2027 | 95,687 | 5,309 | 71 | -5,238 | 9,953 | 15,960 | 25,913 | 20,675 | |
| 79. | Nov | 2027 | 96,572 | 4,424 | 51 | -4,373 | 9,953 | 15,580 | 25,533 | 21,160 | |
| 80. | Dec | 2027 | 97,457 | 3,539 | 34 | -3,506 | 9,953 | 15,200 | 25,153 | 21,648 | |
| 81. | Jan | 2028 | 98,342 | 2,655 | 20 | -2,634 | 9,953 | 14,820 | 24,773 | 22,139 | |
| 82. | Feb | 2028 | 99,226 | 1,770 | 10 | -1,760 | 9,953 | 14,440 | 24,393 | 22,634 | |
| 83. | Mar | 2028 | 100,111 | 885 | 3 | -881 | 9,953 | 14,060 | 24,013 | 23,132 | |
| 84. | Apr | 2028 | 100,996 | 0 | 0 | 0 | 9,953 | 13,680 | 23,633 | 23,633 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | May | 2028 | 100,996 | 0 | 0 | 0 | 9,188 | 13,300 | 22,488 | 22,488 | |
| 86. | Jun | 2028 | 100,996 | 0 | 0 | 0 | 9,188 | 12,920 | 22,108 | 22,108 | |
| 87. | Jul | 2028 | 100,996 | 0 | 0 | 0 | 9,188 | 12,540 | 21,728 | 21,728 | |
| 88. | Aug | 2028 | 100,996 | 0 | 0 | 0 | 9,188 | 12,160 | 21,348 | 21,348 | |
| 89. | Sep | 2028 | 100,996 | 0 | 0 | 0 | 9,188 | 11,780 | 20,968 | 20,968 | |
| 90. | Oct | 2028 | 100,996 | 0 | 0 | 0 | 9,188 | 11,400 | 20,588 | 20,588 | |
| 91. | Nov | 2028 | 100,996 | 0 | 0 | 0 | 9,188 | 11,020 | 20,208 | 20,208 | |
| 92. | Dec | 2028 | 100,996 | 0 | 0 | 0 | 9,188 | 10,640 | 19,828 | 19,828 | |
| 93. | Jan | 2029 | 100,996 | 0 | 0 | 0 | 9,188 | 10,260 | 19,448 | 19,448 | |
| 94. | Feb | 2029 | 100,996 | 0 | 0 | 0 | 9,188 | 9,880 | 19,068 | 19,068 | |
| 95. | Mar | 2029 | 100,996 | 0 | 0 | 0 | 9,188 | 9,500 | 18,688 | 18,688 | |
| 96. | Apr | 2029 | 100,996 | 0 | 0 | 0 | 9,188 | 9,120 | 18,308 | 18,308 | |
| End Of Year 8 | |||||||||||
| 97. | May | 2029 | 100,996 | 0 | 0 | 0 | 8,422 | 8,740 | 17,162 | 17,162 | |
| 98. | Jun | 2029 | 100,996 | 0 | 0 | 0 | 8,422 | 8,360 | 16,782 | 16,782 | |
| 99. | Jul | 2029 | 100,996 | 0 | 0 | 0 | 8,422 | 7,980 | 16,402 | 16,402 | |
| 100. | Aug | 2029 | 100,996 | 0 | 0 | 0 | 8,422 | 7,600 | 16,022 | 16,022 | |
| 101. | Sep | 2029 | 100,996 | 0 | 0 | 0 | 8,422 | 7,220 | 15,642 | 15,642 | |
| 102. | Oct | 2029 | 100,996 | 0 | 0 | 0 | 8,422 | 6,840 | 15,262 | 15,262 | |
| 103. | Nov | 2029 | 100,996 | 0 | 0 | 0 | 8,422 | 6,460 | 14,882 | 14,882 | |
| 104. | Dec | 2029 | 100,996 | 0 | 0 | 0 | 8,422 | 6,080 | 14,502 | 14,502 | |
| 105. | Jan | 2030 | 100,996 | 0 | 0 | 0 | 8,422 | 5,700 | 14,122 | 14,122 | |
| 106. | Feb | 2030 | 100,996 | 0 | 0 | 0 | 8,422 | 5,320 | 13,742 | 13,742 | |
| 107. | Mar | 2030 | 100,996 | 0 | 0 | 0 | 8,422 | 4,940 | 13,362 | 13,362 | |
| 108. | Apr | 2030 | 100,996 | 0 | 0 | 0 | 8,422 | 4,560 | 12,982 | 12,982 | |
| End Of Year 9 | |||||||||||
| 109. | May | 2030 | 100,996 | 0 | 0 | 0 | 7,657 | 4,180 | 11,837 | 11,837 | |
| 110. | Jun | 2030 | 100,996 | 0 | 0 | 0 | 7,657 | 3,800 | 11,457 | 11,457 | |
| 111. | Jul | 2030 | 100,996 | 0 | 0 | 0 | 7,657 | 3,420 | 11,077 | 11,077 | |
| 112. | Aug | 2030 | 100,996 | 0 | 0 | 0 | 7,657 | 3,040 | 10,697 | 10,697 | |
| 113. | Sep | 2030 | 100,996 | 0 | 0 | 0 | 7,657 | 2,660 | 10,317 | 10,317 | |
| 114. | Oct | 2030 | 100,996 | 0 | 0 | 0 | 7,657 | 2,280 | 9,937 | 9,937 | |
| 115. | Nov | 2030 | 100,996 | 0 | 0 | 0 | 7,657 | 1,900 | 9,557 | 9,557 | |
| 116. | Dec | 2030 | 100,996 | 0 | 0 | 0 | 7,657 | 1,520 | 9,177 | 9,177 | |
| 117. | Jan | 2031 | 100,996 | 0 | 0 | 0 | 7,657 | 1,140 | 8,797 | 8,797 | |
| 118. | Feb | 2031 | 100,996 | 0 | 0 | 0 | 7,657 | 760 | 8,417 | 8,417 | |
| 119. | Mar | 2031 | 100,996 | 0 | 0 | 0 | 7,657 | 380 | 8,037 | 8,037 | |
| 120. | Apr | 2031 | 100,996 | 0 | 0 | 0 | 7,657 | 0 | 7,657 | 7,657 | |
| 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.