Toyota Vellfire 2.5 Elegance (A) Authorised Dealer   Updated Loan Calculator

$212,888
Includes VES (23 Jul 2020)
Latest OMV: $48,191
VES: $20,000 (C2)
Engine Cap: 2494 cc
Power: 179Bhp @ 6000rpm
Torque: 235Nm @ 4100rpm
Type: MPV
Euro NCAP: N.A
User Ratings: N.A

New Car Loan Calculator

» Updated for MAS Restrictions Revision on 27 Mar 2016

$
Includes VES Surcharge / Rebate
VES: $20,000 (C2)
$
 of Car Price
years
%

$
Based on this OMV, this car is eligible for minimum 40% down payment
$
ARF = OMV + VES
$
cc

Results

Financial Commitment

Car Price
$212,888
Includes VES
$20,000 (C2) Information
Down Payment
$85,156 (40% of Car Price)
Monthly Installment
$1,817 for 7 years (84 months) Information

Loan Details

Total Loan
$127,732 Information
Total Interest
$24,857 Information
Total Sum Paid
$152,589 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$18,879 Information
COE
$37,102 Information
VES
$20,000 (C2) Information
ARF Paid
$59,467 Information
PARF Rebate
You get back $29,734 at the end of 10th year (PARF Rebate) Information
Road Tax
$1,792 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Sep 2020 150,772 81,393 -45,107
Oct 2020 148,956 81,084 -44,178
Nov 2020 147,139 80,775 -43,241
Dec 2020 145,323 80,466 -42,298
Jan 2021 143,506 80,157 -41,347
Feb 2021 141,689 79,847 -40,390
Mar 2021 139,873 79,538 -39,426
Apr 2021 138,056 79,229 -38,455
May 2021 136,240 78,920 -37,476
Jun 2021 134,423 78,611 -36,491
Jul 2021 132,607 78,302 -35,499
Aug 2021 130,790 77,992 -34,500
End Of Year 1
Sep 2021 128,974 77,683 -33,494
Oct 2021 127,157 77,374 -32,481
Nov 2021 125,341 77,065 -31,461
Dec 2021 123,524 76,756 -30,434
Jan 2022 121,708 76,446 -29,400
Feb 2022 119,891 76,137 -28,359
Mar 2022 118,075 75,828 -27,312
Apr 2022 116,258 75,519 -26,257
May 2022 114,441 75,210 -25,195
Jun 2022 112,625 74,901 -24,126
Jul 2022 110,808 74,591 -23,051
Aug 2022 108,992 74,282 -21,968
End Of Year 2
Sep 2022 107,175 73,973 -20,879
Oct 2022 105,359 73,664 -19,782
Nov 2022 103,542 73,355 -18,678
Dec 2022 101,726 73,045 -17,568
Jan 2023 99,909 72,736 -16,451
Feb 2023 98,093 72,427 -15,326
Mar 2023 96,276 72,118 -14,195
Apr 2023 94,460 71,809 -13,056
May 2023 92,643 71,500 -11,911
Jun 2023 90,827 71,190 -10,759
Jul 2023 89,010 70,881 -9,600
Aug 2023 87,194 70,572 -8,433
End Of Year 3
Sep 2023 85,377 70,263 -7,260
Oct 2023 83,560 69,954 -6,080
Nov 2023 81,744 69,644 -4,893
Dec 2023 79,927 69,335 -3,699
Jan 2024 78,111 69,026 -2,498
Feb 2024 76,294 68,717 -1,290
Mar 2024 74,478 68,408 -75
Apr 2024 72,661 68,098 1,147
May 2024 70,845 67,789 2,375
Jun 2024 69,028 67,480 3,611
Jul 2024 67,212 67,171 4,854
Aug 2024 65,395 66,862 6,104
End Of Year 4
Sep 2024 63,579 66,553 7,360
Oct 2024 61,762 66,243 8,624
Nov 2024 59,946 65,934 9,895
Dec 2024 58,129 65,625 11,172
Jan 2025 56,312 65,316 12,457
Feb 2025 54,496 65,007 13,748
Mar 2025 52,679 64,697 15,047
Apr 2025 50,863 64,388 16,352
May 2025 49,046 64,079 17,665
Jun 2025 47,230 63,770 18,984
Jul 2025 45,413 63,461 20,310
Aug 2025 43,597 63,152 21,644
End Of Year 5
Sep 2025 41,780 59,869 20,010
Oct 2025 39,964 59,560 21,358
Nov 2025 38,147 59,251 22,712
Dec 2025 36,331 58,941 24,073
Jan 2026 34,514 58,632 25,441
Feb 2026 32,698 58,323 26,816
Mar 2026 30,881 58,014 28,198
Apr 2026 29,065 57,705 29,587
May 2026 27,248 57,396 30,983
Jun 2026 25,431 57,086 32,386
Jul 2026 23,615 56,777 33,796
Aug 2026 21,798 56,468 35,213
End Of Year 6
Sep 2026 19,982 53,185 33,663
Oct 2026 18,165 52,876 35,094
Nov 2026 16,349 52,567 36,532
Dec 2026 14,532 52,258 37,976
Jan 2027 12,716 51,949 39,428
Feb 2027 10,899 51,640 40,887
Mar 2027 9,083 51,330 42,352
Apr 2027 7,266 51,021 43,825
May 2027 5,450 50,712 45,304
Jun 2027 3,633 50,403 46,791
Jul 2027 1,817 50,094 48,284
Aug 2027 0 49,784 49,784
End Of Year 7
Sep 2027 0 46,502 46,502
Oct 2027 0 46,193 46,193
Nov 2027 0 45,883 45,883
Dec 2027 0 45,574 45,574
Jan 2028 0 45,265 45,265
Feb 2028 0 44,956 44,956
Mar 2028 0 44,647 44,647
Apr 2028 0 44,338 44,338
May 2028 0 44,028 44,028
Jun 2028 0 43,719 43,719
Jul 2028 0 43,410 43,410
Aug 2028 0 43,101 43,101
End Of Year 8
Sep 2028 0 39,818 39,818
Oct 2028 0 39,509 39,509
Nov 2028 0 39,200 39,200
Dec 2028 0 38,891 38,891
Jan 2029 0 38,582 38,582
Feb 2029 0 38,272 38,272
Mar 2029 0 37,963 37,963
Apr 2029 0 37,654 37,654
May 2029 0 37,345 37,345
Jun 2029 0 37,036 37,036
Jul 2029 0 36,726 36,726
Aug 2029 0 36,417 36,417
End Of Year 9
Sep 2029 0 33,135 33,135
Oct 2029 0 32,826 32,826
Nov 2029 0 32,516 32,516
Dec 2029 0 32,207 32,207
Jan 2030 0 31,898 31,898
Feb 2030 0 31,589 31,589
Mar 2030 0 31,280 31,280
Apr 2030 0 30,970 30,970
May 2030 0 30,661 30,661
Jun 2030 0 30,352 30,352
Jul 2030 0 30,043 30,043
Aug 2030 0 29,734 29,734
End Of Year 10

(Optional) Choose another car to Calculate

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.