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

$207,988 Price Decrease
Includes VES (5 Sep 2019)
Latest OMV: $48,189
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
$207,988
Includes VES
$20,000 (C2) Information
Down Payment
$83,196 (40% of Car Price)
Monthly Installment
$1,775 for 7 years (84 months) Information

Loan Details

Total Loan
$124,792 Information
Total Interest
$24,285 Information
Total Sum Paid
$149,077 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$18,389 Information
COE
$37,000 Information
VES
$20,000 (C2) Information
ARF Paid
$59,465 Information
PARF Rebate
You get back $29,732 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
Oct 2019 147,302 81,290 -42,299
Nov 2019 145,527 80,982 -41,397
Dec 2019 143,752 80,673 -40,488
Jan 2020 141,978 80,365 -39,573
Feb 2020 140,203 80,057 -38,651
Mar 2020 138,428 79,748 -37,722
Apr 2020 136,653 79,440 -36,786
May 2020 134,879 79,132 -35,843
Jun 2020 133,104 78,823 -34,894
Jul 2020 131,329 78,515 -33,938
Aug 2020 129,555 78,207 -32,975
Sep 2020 127,780 77,898 -32,005
End Of Year 1
Oct 2020 126,005 77,590 -31,028
Nov 2020 124,230 77,282 -30,045
Dec 2020 122,456 76,973 -29,054
Jan 2021 120,681 76,665 -28,057
Feb 2021 118,906 76,357 -27,054
Mar 2021 117,132 76,048 -26,043
Apr 2021 115,357 75,740 -25,026
May 2021 113,582 75,432 -24,001
Jun 2021 111,807 75,123 -22,970
Jul 2021 110,033 74,815 -21,932
Aug 2021 108,258 74,507 -20,888
Sep 2021 106,483 74,198 -19,836
End Of Year 2
Oct 2021 104,709 73,890 -18,778
Nov 2021 102,934 73,582 -17,713
Dec 2021 101,159 73,273 -16,641
Jan 2022 99,384 72,965 -15,563
Feb 2022 97,610 72,657 -14,477
Mar 2022 95,835 72,348 -13,385
Apr 2022 94,060 72,040 -12,286
May 2022 92,285 71,732 -11,180
Jun 2022 90,511 71,423 -10,067
Jul 2022 88,736 71,115 -8,948
Aug 2022 86,961 70,807 -7,822
Sep 2022 85,187 70,498 -6,689
End Of Year 3
Oct 2022 83,412 70,190 -5,549
Nov 2022 81,637 69,882 -4,402
Dec 2022 79,862 69,573 -3,249
Jan 2023 78,088 69,265 -2,088
Feb 2023 76,313 68,957 -921
Mar 2023 74,538 68,648 253
Apr 2023 72,764 68,340 1,433
May 2023 70,989 68,032 2,621
Jun 2023 69,214 67,723 3,815
Jul 2023 67,439 67,415 5,016
Aug 2023 65,665 67,107 6,224
Sep 2023 63,890 66,798 7,439
End Of Year 4
Oct 2023 62,115 66,490 8,660
Nov 2023 60,340 66,182 9,889
Dec 2023 58,566 65,873 11,124
Jan 2024 56,791 65,565 12,366
Feb 2024 55,016 65,257 13,614
Mar 2024 53,242 64,948 14,870
Apr 2024 51,467 64,640 16,132
May 2024 49,692 64,332 17,401
Jun 2024 47,917 64,023 18,677
Jul 2024 46,143 63,715 19,960
Aug 2024 44,368 63,407 21,250
Sep 2024 42,593 63,098 22,546
End Of Year 5
Oct 2024 40,819 59,817 20,876
Nov 2024 39,044 59,509 22,186
Dec 2024 37,269 59,200 23,502
Jan 2025 35,494 58,892 24,826
Feb 2025 33,720 58,584 26,156
Mar 2025 31,945 58,275 27,493
Apr 2025 30,170 57,967 28,837
May 2025 28,396 57,659 30,188
Jun 2025 26,621 57,350 31,546
Jul 2025 24,846 57,042 32,910
Aug 2025 23,071 56,734 34,281
Sep 2025 21,297 56,425 35,659
End Of Year 6
Oct 2025 19,522 53,144 34,071
Nov 2025 17,747 52,835 35,462
Dec 2025 15,972 52,527 36,861
Jan 2026 14,198 52,219 38,266
Feb 2026 12,423 51,910 39,678
Mar 2026 10,648 51,602 41,097
Apr 2026 8,874 51,294 42,522
May 2026 7,099 50,985 43,954
Jun 2026 5,324 50,677 45,394
Jul 2026 3,549 50,369 46,840
Aug 2026 1,775 50,060 48,292
Sep 2026 0 49,752 49,752
End Of Year 7
Oct 2026 0 46,470 46,470
Nov 2026 0 46,162 46,162
Dec 2026 0 45,854 45,854
Jan 2027 0 45,545 45,545
Feb 2027 0 45,237 45,237
Mar 2027 0 44,929 44,929
Apr 2027 0 44,620 44,620
May 2027 0 44,312 44,312
Jun 2027 0 44,004 44,004
Jul 2027 0 43,695 43,695
Aug 2027 0 43,387 43,387
Sep 2027 0 43,079 43,079
End Of Year 8
Oct 2027 0 39,797 39,797
Nov 2027 0 39,489 39,489
Dec 2027 0 39,181 39,181
Jan 2028 0 38,872 38,872
Feb 2028 0 38,564 38,564
Mar 2028 0 38,256 38,256
Apr 2028 0 37,947 37,947
May 2028 0 37,639 37,639
Jun 2028 0 37,331 37,331
Jul 2028 0 37,022 37,022
Aug 2028 0 36,714 36,714
Sep 2028 0 36,406 36,406
End Of Year 9
Oct 2028 0 33,124 33,124
Nov 2028 0 32,816 32,816
Dec 2028 0 32,507 32,507
Jan 2029 0 32,199 32,199
Feb 2029 0 31,891 31,891
Mar 2029 0 31,582 31,582
Apr 2029 0 31,274 31,274
May 2029 0 30,966 30,966
Jun 2029 0 30,657 30,657
Jul 2029 0 30,349 30,349
Aug 2029 0 30,041 30,041
Sep 2029 0 29,732 29,732
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.