- 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 ...
Toyota Vios 1.5 E Grade (A) Authorised Dealer Updated Loan Calculator
|
$91,888
Includes VES
(18 Mar 2021)
|
|
| Latest OMV: | $14,194 |
| VES: | NEUTRAL (B) |
| Engine Cap: | 1496 cc |
| Power: | 105Bhp @ 6000rpm |
| Torque: | 140Nm @ 4200rpm |
| Type: | Sedan |
| Euro NCAP: | N.A |
| User Ratings: |
4.00 from
1 review
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$91,888
Includes VESNEUTRAL (B)
- Down Payment
- $27,567 (30% of Car Price)
- Monthly Installment
-
$915 for 7 years (84 months)
Loan Details
- Total Loan
-
$64,321
- Total Interest
-
$12,517
- Total Sum Paid
- $76,838 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$8,479
- COE
-
$48,510
- VES
-
NEUTRAL (B)
- ARF Paid
-
$14,194
- PARF Rebate
-
You get back $7,097 at the end of 10th year (PARF Rebate)
- Road Tax
-
$682
| Loan Redemption Amount | Paper/Deregistration Value | |||
| Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
| Jul | 2021 | 75,923 | 58,751 | -4,950 |
| Aug | 2021 | 75,008 | 58,347 | -4,730 |
| Sep | 2021 | 74,094 | 57,943 | -4,507 |
| Oct | 2021 | 73,179 | 57,539 | -4,281 |
| Nov | 2021 | 72,264 | 57,134 | -4,051 |
| Dec | 2021 | 71,349 | 56,730 | -3,817 |
| Jan | 2022 | 70,435 | 56,326 | -3,580 |
| Feb | 2022 | 69,520 | 55,922 | -3,340 |
| Mar | 2022 | 68,605 | 55,517 | -3,096 |
| Apr | 2022 | 67,691 | 55,113 | -2,848 |
| May | 2022 | 66,776 | 54,709 | -2,597 |
| Jun | 2022 | 65,861 | 54,305 | -2,342 |
| End Of Year 1 | ||||
| Jul | 2022 | 64,946 | 53,900 | -2,084 |
| Aug | 2022 | 64,032 | 53,496 | -1,823 |
| Sep | 2022 | 63,117 | 53,092 | -1,558 |
| Oct | 2022 | 62,202 | 52,688 | -1,289 |
| Nov | 2022 | 61,287 | 52,283 | -1,017 |
| Dec | 2022 | 60,373 | 51,879 | -742 |
| Jan | 2023 | 59,458 | 51,475 | -462 |
| Feb | 2023 | 58,543 | 51,071 | -180 |
| Mar | 2023 | 57,628 | 50,666 | 106 |
| Apr | 2023 | 56,714 | 50,262 | 396 |
| May | 2023 | 55,799 | 49,858 | 689 |
| Jun | 2023 | 54,884 | 49,454 | 986 |
| End Of Year 2 | ||||
| Jul | 2023 | 53,969 | 49,049 | 1,286 |
| Aug | 2023 | 53,055 | 48,645 | 1,589 |
| Sep | 2023 | 52,140 | 48,241 | 1,896 |
| Oct | 2023 | 51,225 | 47,837 | 2,207 |
| Nov | 2023 | 50,311 | 47,432 | 2,521 |
| Dec | 2023 | 49,396 | 47,028 | 2,839 |
| Jan | 2024 | 48,481 | 46,624 | 3,160 |
| Feb | 2024 | 47,566 | 46,220 | 3,485 |
| Mar | 2024 | 46,652 | 45,815 | 3,813 |
| Apr | 2024 | 45,737 | 45,411 | 4,144 |
| May | 2024 | 44,822 | 45,007 | 4,480 |
| Jun | 2024 | 43,907 | 44,603 | 4,818 |
| End Of Year 3 | ||||
| Jul | 2024 | 42,993 | 44,198 | 5,161 |
| Aug | 2024 | 42,078 | 43,794 | 5,506 |
| Sep | 2024 | 41,163 | 43,390 | 5,855 |
| Oct | 2024 | 40,248 | 42,986 | 6,208 |
| Nov | 2024 | 39,334 | 42,581 | 6,564 |
| Dec | 2024 | 38,419 | 42,177 | 6,924 |
| Jan | 2025 | 37,504 | 41,773 | 7,287 |
| Feb | 2025 | 36,589 | 41,369 | 7,654 |
| Mar | 2025 | 35,675 | 40,964 | 8,024 |
| Apr | 2025 | 34,760 | 40,560 | 8,398 |
| May | 2025 | 33,845 | 40,156 | 8,775 |
| Jun | 2025 | 32,931 | 39,752 | 9,156 |
| End Of Year 4 | ||||
| Jul | 2025 | 32,016 | 39,347 | 9,540 |
| Aug | 2025 | 31,101 | 38,943 | 9,928 |
| Sep | 2025 | 30,186 | 38,539 | 10,319 |
| Oct | 2025 | 29,272 | 38,135 | 10,714 |
| Nov | 2025 | 28,357 | 37,730 | 11,112 |
| Dec | 2025 | 27,442 | 37,326 | 11,514 |
| Jan | 2026 | 26,527 | 36,922 | 11,920 |
| Feb | 2026 | 25,613 | 36,518 | 12,328 |
| Mar | 2026 | 24,698 | 36,113 | 12,741 |
| Apr | 2026 | 23,783 | 35,709 | 13,157 |
| May | 2026 | 22,868 | 35,305 | 13,576 |
| Jun | 2026 | 21,954 | 34,901 | 13,999 |
| End Of Year 5 | ||||
| Jul | 2026 | 21,039 | 33,787 | 13,715 |
| Aug | 2026 | 20,124 | 33,382 | 14,145 |
| Sep | 2026 | 19,209 | 32,978 | 14,578 |
| Oct | 2026 | 18,295 | 32,574 | 15,015 |
| Nov | 2026 | 17,380 | 32,170 | 15,456 |
| Dec | 2026 | 16,465 | 31,765 | 15,900 |
| Jan | 2027 | 15,551 | 31,361 | 16,347 |
| Feb | 2027 | 14,636 | 30,957 | 16,798 |
| Mar | 2027 | 13,721 | 30,553 | 17,252 |
| Apr | 2027 | 12,806 | 30,148 | 17,710 |
| May | 2027 | 11,892 | 29,744 | 18,172 |
| Jun | 2027 | 10,977 | 29,340 | 18,636 |
| End Of Year 6 | ||||
| Jul | 2027 | 10,062 | 28,226 | 18,395 |
| Aug | 2027 | 9,147 | 27,822 | 18,867 |
| Sep | 2027 | 8,233 | 27,417 | 19,342 |
| Oct | 2027 | 7,318 | 27,013 | 19,821 |
| Nov | 2027 | 6,403 | 26,609 | 20,304 |
| Dec | 2027 | 5,488 | 26,205 | 20,790 |
| Jan | 2028 | 4,574 | 25,800 | 21,279 |
| Feb | 2028 | 3,659 | 25,396 | 21,772 |
| Mar | 2028 | 2,744 | 24,992 | 22,269 |
| Apr | 2028 | 1,829 | 24,588 | 22,769 |
| May | 2028 | 915 | 24,183 | 23,272 |
| Jun | 2028 | 0 | 23,779 | 23,779 |
| End Of Year 7 | ||||
| Jul | 2028 | 0 | 22,665 | 22,665 |
| Aug | 2028 | 0 | 22,261 | 22,261 |
| Sep | 2028 | 0 | 21,857 | 21,857 |
| Oct | 2028 | 0 | 21,452 | 21,452 |
| Nov | 2028 | 0 | 21,048 | 21,048 |
| Dec | 2028 | 0 | 20,644 | 20,644 |
| Jan | 2029 | 0 | 20,240 | 20,240 |
| Feb | 2029 | 0 | 19,835 | 19,835 |
| Mar | 2029 | 0 | 19,431 | 19,431 |
| Apr | 2029 | 0 | 19,027 | 19,027 |
| May | 2029 | 0 | 18,623 | 18,623 |
| Jun | 2029 | 0 | 18,218 | 18,218 |
| End Of Year 8 | ||||
| Jul | 2029 | 0 | 17,104 | 17,104 |
| Aug | 2029 | 0 | 16,700 | 16,700 |
| Sep | 2029 | 0 | 16,296 | 16,296 |
| Oct | 2029 | 0 | 15,892 | 15,892 |
| Nov | 2029 | 0 | 15,487 | 15,487 |
| Dec | 2029 | 0 | 15,083 | 15,083 |
| Jan | 2030 | 0 | 14,679 | 14,679 |
| Feb | 2030 | 0 | 14,275 | 14,275 |
| Mar | 2030 | 0 | 13,870 | 13,870 |
| Apr | 2030 | 0 | 13,466 | 13,466 |
| May | 2030 | 0 | 13,062 | 13,062 |
| Jun | 2030 | 0 | 12,658 | 12,658 |
| End Of Year 9 | ||||
| Jul | 2030 | 0 | 11,544 | 11,544 |
| Aug | 2030 | 0 | 11,140 | 11,140 |
| Sep | 2030 | 0 | 10,735 | 10,735 |
| Oct | 2030 | 0 | 10,331 | 10,331 |
| Nov | 2030 | 0 | 9,927 | 9,927 |
| Dec | 2030 | 0 | 9,523 | 9,523 |
| Jan | 2031 | 0 | 9,118 | 9,118 |
| Feb | 2031 | 0 | 8,714 | 8,714 |
| Mar | 2031 | 0 | 8,310 | 8,310 |
| Apr | 2031 | 0 | 7,906 | 7,906 |
| May | 2031 | 0 | 7,501 | 7,501 |
| Jun | 2031 | 0 | 7,097 | 7,097 |
| 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. | Jul | 2021 | 28,482 | 75,923 | 12,222 | -63,701 | 10,646 | 48,106 | 58,751 | -4,950 | |
| 2. | Aug | 2021 | 29,396 | 75,008 | 11,931 | -63,077 | 10,646 | 47,702 | 58,347 | -4,730 | |
| 3. | Sep | 2021 | 30,311 | 74,094 | 11,644 | -62,450 | 10,646 | 47,297 | 57,943 | -4,507 | |
| 4. | Oct | 2021 | 31,226 | 73,179 | 11,360 | -61,819 | 10,646 | 46,893 | 57,539 | -4,281 | |
| 5. | Nov | 2021 | 32,141 | 72,264 | 11,079 | -61,185 | 10,646 | 46,489 | 57,134 | -4,051 | |
| 6. | Dec | 2021 | 33,055 | 71,349 | 10,802 | -60,547 | 10,646 | 46,085 | 56,730 | -3,817 | |
| 7. | Jan | 2022 | 33,970 | 70,435 | 10,529 | -59,906 | 10,646 | 45,680 | 56,326 | -3,580 | |
| 8. | Feb | 2022 | 34,885 | 69,520 | 10,259 | -59,261 | 10,646 | 45,276 | 55,922 | -3,340 | |
| 9. | Mar | 2022 | 35,800 | 68,605 | 9,992 | -58,613 | 10,646 | 44,872 | 55,517 | -3,096 | |
| 10. | Apr | 2022 | 36,714 | 67,691 | 9,729 | -57,961 | 10,646 | 44,468 | 55,113 | -2,848 | |
| 11. | May | 2022 | 37,629 | 66,776 | 9,470 | -57,306 | 10,646 | 44,063 | 54,709 | -2,597 | |
| 12. | Jun | 2022 | 38,544 | 65,861 | 9,214 | -56,647 | 10,646 | 43,659 | 54,305 | -2,342 | |
| End Of Year 1 | |||||||||||
| 13. | Jul | 2022 | 39,459 | 64,946 | 8,962 | -55,985 | 10,646 | 43,255 | 53,900 | -2,084 | |
| 14. | Aug | 2022 | 40,373 | 64,032 | 8,713 | -55,319 | 10,646 | 42,851 | 53,496 | -1,823 | |
| 15. | Sep | 2022 | 41,288 | 63,117 | 8,467 | -54,650 | 10,646 | 42,446 | 53,092 | -1,558 | |
| 16. | Oct | 2022 | 42,203 | 62,202 | 8,225 | -53,977 | 10,646 | 42,042 | 52,688 | -1,289 | |
| 17. | Nov | 2022 | 43,118 | 61,287 | 7,987 | -53,300 | 10,646 | 41,638 | 52,283 | -1,017 | |
| 18. | Dec | 2022 | 44,032 | 60,373 | 7,752 | -52,621 | 10,646 | 41,234 | 51,879 | -742 | |
| 19. | Jan | 2023 | 44,947 | 59,458 | 7,521 | -51,937 | 10,646 | 40,829 | 51,475 | -462 | |
| 20. | Feb | 2023 | 45,862 | 58,543 | 7,293 | -51,250 | 10,646 | 40,425 | 51,071 | -180 | |
| 21. | Mar | 2023 | 46,776 | 57,628 | 7,068 | -50,560 | 10,646 | 40,021 | 50,666 | 106 | Break Even |
| 22. | Apr | 2023 | 47,691 | 56,714 | 6,847 | -49,866 | 10,646 | 39,617 | 50,262 | 396 | |
| 23. | May | 2023 | 48,606 | 55,799 | 6,630 | -49,169 | 10,646 | 39,212 | 49,858 | 689 | |
| 24. | Jun | 2023 | 49,521 | 54,884 | 6,416 | -48,468 | 10,646 | 38,808 | 49,454 | 986 | |
| End Of Year 2 | |||||||||||
| 25. | Jul | 2023 | 50,435 | 53,969 | 6,206 | -47,764 | 10,646 | 38,404 | 49,049 | 1,286 | |
| 26. | Aug | 2023 | 51,350 | 53,055 | 5,999 | -47,056 | 10,646 | 38,000 | 48,645 | 1,589 | |
| 27. | Sep | 2023 | 52,265 | 52,140 | 5,796 | -46,344 | 10,646 | 37,595 | 48,241 | 1,896 | |
| 28. | Oct | 2023 | 53,180 | 51,225 | 5,596 | -45,629 | 10,646 | 37,191 | 47,837 | 2,207 | |
| 29. | Nov | 2023 | 54,094 | 50,311 | 5,399 | -44,911 | 10,646 | 36,787 | 47,432 | 2,521 | |
| 30. | Dec | 2023 | 55,009 | 49,396 | 5,207 | -44,189 | 10,646 | 36,383 | 47,028 | 2,839 | |
| 31. | Jan | 2024 | 55,924 | 48,481 | 5,017 | -43,464 | 10,646 | 35,978 | 46,624 | 3,160 | |
| 32. | Feb | 2024 | 56,839 | 47,566 | 4,831 | -42,735 | 10,646 | 35,574 | 46,220 | 3,485 | |
| 33. | Mar | 2024 | 57,753 | 46,652 | 4,649 | -42,002 | 10,646 | 35,170 | 45,815 | 3,813 | |
| 34. | Apr | 2024 | 58,668 | 45,737 | 4,470 | -41,267 | 10,646 | 34,766 | 45,411 | 4,144 | |
| 35. | May | 2024 | 59,583 | 44,822 | 4,295 | -40,527 | 10,646 | 34,361 | 45,007 | 4,480 | |
| 36. | Jun | 2024 | 60,498 | 43,907 | 4,123 | -39,784 | 10,646 | 33,957 | 44,603 | 4,818 | |
| End Of Year 3 | |||||||||||
| 37. | Jul | 2024 | 61,412 | 42,993 | 3,955 | -39,038 | 10,646 | 33,553 | 44,198 | 5,161 | |
| 38. | Aug | 2024 | 62,327 | 42,078 | 3,790 | -38,288 | 10,646 | 33,149 | 43,794 | 5,506 | |
| 39. | Sep | 2024 | 63,242 | 41,163 | 3,629 | -37,534 | 10,646 | 32,744 | 43,390 | 5,855 | |
| 40. | Oct | 2024 | 64,156 | 40,248 | 3,471 | -36,777 | 10,646 | 32,340 | 42,986 | 6,208 | |
| 41. | Nov | 2024 | 65,071 | 39,334 | 3,317 | -36,017 | 10,646 | 31,936 | 42,581 | 6,564 | |
| 42. | Dec | 2024 | 65,986 | 38,419 | 3,166 | -35,253 | 10,646 | 31,532 | 42,177 | 6,924 | |
| 43. | Jan | 2025 | 66,901 | 37,504 | 3,019 | -34,485 | 10,646 | 31,127 | 41,773 | 7,287 | |
| 44. | Feb | 2025 | 67,815 | 36,589 | 2,875 | -33,714 | 10,646 | 30,723 | 41,369 | 7,654 | |
| 45. | Mar | 2025 | 68,730 | 35,675 | 2,735 | -32,940 | 10,646 | 30,319 | 40,964 | 8,024 | |
| 46. | Apr | 2025 | 69,645 | 34,760 | 2,598 | -32,162 | 10,646 | 29,915 | 40,560 | 8,398 | |
| 47. | May | 2025 | 70,560 | 33,845 | 2,465 | -31,380 | 10,646 | 29,510 | 40,156 | 8,775 | |
| 48. | Jun | 2025 | 71,474 | 32,931 | 2,335 | -30,595 | 10,646 | 29,106 | 39,752 | 9,156 | |
| End Of Year 4 | |||||||||||
| 49. | Jul | 2025 | 72,389 | 32,016 | 2,209 | -29,807 | 10,646 | 28,702 | 39,347 | 9,540 | |
| 50. | Aug | 2025 | 73,304 | 31,101 | 2,086 | -29,015 | 10,646 | 28,298 | 38,943 | 9,928 | |
| 51. | Sep | 2025 | 74,219 | 30,186 | 1,967 | -28,219 | 10,646 | 27,893 | 38,539 | 10,319 | |
| 52. | Oct | 2025 | 75,133 | 29,272 | 1,851 | -27,420 | 10,646 | 27,489 | 38,135 | 10,714 | |
| 53. | Nov | 2025 | 76,048 | 28,357 | 1,739 | -26,618 | 10,646 | 27,085 | 37,730 | 11,112 | |
| 54. | Dec | 2025 | 76,963 | 27,442 | 1,630 | -25,812 | 10,646 | 26,681 | 37,326 | 11,514 | |
| 55. | Jan | 2026 | 77,878 | 26,527 | 1,525 | -25,002 | 10,646 | 26,276 | 36,922 | 11,920 | |
| 56. | Feb | 2026 | 78,792 | 25,613 | 1,423 | -24,189 | 10,646 | 25,872 | 36,518 | 12,328 | |
| 57. | Mar | 2026 | 79,707 | 24,698 | 1,325 | -23,373 | 10,646 | 25,468 | 36,113 | 12,741 | |
| 58. | Apr | 2026 | 80,622 | 23,783 | 1,231 | -22,552 | 10,646 | 25,064 | 35,709 | 13,157 | |
| 59. | May | 2026 | 81,536 | 22,868 | 1,139 | -21,729 | 10,646 | 24,659 | 35,305 | 13,576 | |
| 60. | Jun | 2026 | 82,451 | 21,954 | 1,052 | -20,902 | 10,646 | 24,255 | 34,901 | 13,999 | |
| End Of Year 5 | |||||||||||
| 61. | Jul | 2026 | 83,366 | 21,039 | 968 | -20,071 | 9,936 | 23,851 | 33,787 | 13,715 | |
| 62. | Aug | 2026 | 84,281 | 20,124 | 887 | -19,237 | 9,936 | 23,447 | 33,382 | 14,145 | |
| 63. | Sep | 2026 | 85,195 | 19,209 | 810 | -18,400 | 9,936 | 23,042 | 32,978 | 14,578 | |
| 64. | Oct | 2026 | 86,110 | 18,295 | 736 | -17,558 | 9,936 | 22,638 | 32,574 | 15,015 | |
| 65. | Nov | 2026 | 87,025 | 17,380 | 666 | -16,714 | 9,936 | 22,234 | 32,170 | 15,456 | |
| 66. | Dec | 2026 | 87,940 | 16,465 | 600 | -15,866 | 9,936 | 21,830 | 31,765 | 15,900 | |
| 67. | Jan | 2027 | 88,854 | 15,551 | 536 | -15,014 | 9,936 | 21,425 | 31,361 | 16,347 | |
| 68. | Feb | 2027 | 89,769 | 14,636 | 477 | -14,159 | 9,936 | 21,021 | 30,957 | 16,798 | |
| 69. | Mar | 2027 | 90,684 | 13,721 | 421 | -13,300 | 9,936 | 20,617 | 30,553 | 17,252 | |
| 70. | Apr | 2027 | 91,599 | 12,806 | 368 | -12,438 | 9,936 | 20,213 | 30,148 | 17,710 | |
| 71. | May | 2027 | 92,513 | 11,892 | 319 | -11,573 | 9,936 | 19,808 | 29,744 | 18,172 | |
| 72. | Jun | 2027 | 93,428 | 10,977 | 273 | -10,703 | 9,936 | 19,404 | 29,340 | 18,636 | |
| End Of Year 6 | |||||||||||
| 73. | Jul | 2027 | 94,343 | 10,062 | 231 | -9,831 | 9,226 | 19,000 | 28,226 | 18,395 | |
| 74. | Aug | 2027 | 95,258 | 9,147 | 193 | -8,955 | 9,226 | 18,596 | 27,822 | 18,867 | |
| 75. | Sep | 2027 | 96,172 | 8,233 | 158 | -8,075 | 9,226 | 18,191 | 27,417 | 19,342 | |
| 76. | Oct | 2027 | 97,087 | 7,318 | 126 | -7,192 | 9,226 | 17,787 | 27,013 | 19,821 | |
| 77. | Nov | 2027 | 98,002 | 6,403 | 98 | -6,305 | 9,226 | 17,383 | 26,609 | 20,304 | |
| 78. | Dec | 2027 | 98,916 | 5,488 | 74 | -5,415 | 9,226 | 16,979 | 26,205 | 20,790 | |
| 79. | Jan | 2028 | 99,831 | 4,574 | 53 | -4,521 | 9,226 | 16,574 | 25,800 | 21,279 | |
| 80. | Feb | 2028 | 100,746 | 3,659 | 35 | -3,624 | 9,226 | 16,170 | 25,396 | 21,772 | |
| 81. | Mar | 2028 | 101,661 | 2,744 | 21 | -2,723 | 9,226 | 15,766 | 24,992 | 22,269 | |
| 82. | Apr | 2028 | 102,575 | 1,829 | 11 | -1,819 | 9,226 | 15,362 | 24,588 | 22,769 | |
| 83. | May | 2028 | 103,490 | 915 | 4 | -911 | 9,226 | 14,957 | 24,183 | 23,272 | |
| 84. | Jun | 2028 | 104,405 | 0 | 0 | 0 | 9,226 | 14,553 | 23,779 | 23,779 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | Jul | 2028 | 104,405 | 0 | 0 | 0 | 8,516 | 14,149 | 22,665 | 22,665 | |
| 86. | Aug | 2028 | 104,405 | 0 | 0 | 0 | 8,516 | 13,745 | 22,261 | 22,261 | |
| 87. | Sep | 2028 | 104,405 | 0 | 0 | 0 | 8,516 | 13,340 | 21,857 | 21,857 | |
| 88. | Oct | 2028 | 104,405 | 0 | 0 | 0 | 8,516 | 12,936 | 21,452 | 21,452 | |
| 89. | Nov | 2028 | 104,405 | 0 | 0 | 0 | 8,516 | 12,532 | 21,048 | 21,048 | |
| 90. | Dec | 2028 | 104,405 | 0 | 0 | 0 | 8,516 | 12,128 | 20,644 | 20,644 | |
| 91. | Jan | 2029 | 104,405 | 0 | 0 | 0 | 8,516 | 11,723 | 20,240 | 20,240 | |
| 92. | Feb | 2029 | 104,405 | 0 | 0 | 0 | 8,516 | 11,319 | 19,835 | 19,835 | |
| 93. | Mar | 2029 | 104,405 | 0 | 0 | 0 | 8,516 | 10,915 | 19,431 | 19,431 | |
| 94. | Apr | 2029 | 104,405 | 0 | 0 | 0 | 8,516 | 10,511 | 19,027 | 19,027 | |
| 95. | May | 2029 | 104,405 | 0 | 0 | 0 | 8,516 | 10,106 | 18,623 | 18,623 | |
| 96. | Jun | 2029 | 104,405 | 0 | 0 | 0 | 8,516 | 9,702 | 18,218 | 18,218 | |
| End Of Year 8 | |||||||||||
| 97. | Jul | 2029 | 104,405 | 0 | 0 | 0 | 7,807 | 9,298 | 17,104 | 17,104 | |
| 98. | Aug | 2029 | 104,405 | 0 | 0 | 0 | 7,807 | 8,894 | 16,700 | 16,700 | |
| 99. | Sep | 2029 | 104,405 | 0 | 0 | 0 | 7,807 | 8,489 | 16,296 | 16,296 | |
| 100. | Oct | 2029 | 104,405 | 0 | 0 | 0 | 7,807 | 8,085 | 15,892 | 15,892 | |
| 101. | Nov | 2029 | 104,405 | 0 | 0 | 0 | 7,807 | 7,681 | 15,487 | 15,487 | |
| 102. | Dec | 2029 | 104,405 | 0 | 0 | 0 | 7,807 | 7,277 | 15,083 | 15,083 | |
| 103. | Jan | 2030 | 104,405 | 0 | 0 | 0 | 7,807 | 6,872 | 14,679 | 14,679 | |
| 104. | Feb | 2030 | 104,405 | 0 | 0 | 0 | 7,807 | 6,468 | 14,275 | 14,275 | |
| 105. | Mar | 2030 | 104,405 | 0 | 0 | 0 | 7,807 | 6,064 | 13,870 | 13,870 | |
| 106. | Apr | 2030 | 104,405 | 0 | 0 | 0 | 7,807 | 5,660 | 13,466 | 13,466 | |
| 107. | May | 2030 | 104,405 | 0 | 0 | 0 | 7,807 | 5,255 | 13,062 | 13,062 | |
| 108. | Jun | 2030 | 104,405 | 0 | 0 | 0 | 7,807 | 4,851 | 12,658 | 12,658 | |
| End Of Year 9 | |||||||||||
| 109. | Jul | 2030 | 104,405 | 0 | 0 | 0 | 7,097 | 4,447 | 11,544 | 11,544 | |
| 110. | Aug | 2030 | 104,405 | 0 | 0 | 0 | 7,097 | 4,043 | 11,140 | 11,140 | |
| 111. | Sep | 2030 | 104,405 | 0 | 0 | 0 | 7,097 | 3,638 | 10,735 | 10,735 | |
| 112. | Oct | 2030 | 104,405 | 0 | 0 | 0 | 7,097 | 3,234 | 10,331 | 10,331 | |
| 113. | Nov | 2030 | 104,405 | 0 | 0 | 0 | 7,097 | 2,830 | 9,927 | 9,927 | |
| 114. | Dec | 2030 | 104,405 | 0 | 0 | 0 | 7,097 | 2,426 | 9,523 | 9,523 | |
| 115. | Jan | 2031 | 104,405 | 0 | 0 | 0 | 7,097 | 2,021 | 9,118 | 9,118 | |
| 116. | Feb | 2031 | 104,405 | 0 | 0 | 0 | 7,097 | 1,617 | 8,714 | 8,714 | |
| 117. | Mar | 2031 | 104,405 | 0 | 0 | 0 | 7,097 | 1,213 | 8,310 | 8,310 | |
| 118. | Apr | 2031 | 104,405 | 0 | 0 | 0 | 7,097 | 809 | 7,906 | 7,906 | |
| 119. | May | 2031 | 104,405 | 0 | 0 | 0 | 7,097 | 404 | 7,501 | 7,501 | |
| 120. | Jun | 2031 | 104,405 | 0 | 0 | 0 | 7,097 | 0 | 7,097 | 7,097 | |
| 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.