- Shortlists 10
- CAR REVIEWS
- 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 INSURANCE
- CAR INSURANCE
- 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 -
Top Picks - Compact Sedans Und... 4 CARS -
Top Picks Luxury SUVs from $17... 4 CARS -
Top Picks - Luxury Sedans from... 3 CARS -
Top Picks - Performance Sedans... 4 CARS -
Top Picks Compact Luxury Coupe... 3 CARS -
Top Picks - Compact SUVs from ... 7 CARS -
Top Picks - Cabriolets below $... 3 CARS -
Top Picks Luxury SUVs from $30... 3 CARS -
EDITORS PICKS - VES Neutral/Re... 7 CARS -
EDITORS PICKS - VES Neutral/Re... 4 CARS - Start adding your shortlist ...
Toyota Vios 1.5 G Grade (A) Authorised Dealer Updated Loan Calculator
$88,988
Includes VES
(8 Aug 2019)
|
|
| Latest OMV: | $15,615 |
| VES: | NEUTRAL (B) |
| Engine Cap: | 1496 cc |
| Power: | 105Bhp @ 6000rpm |
| Torque: | 140Nm @ 4200rpm |
| Type: | Sedan |
| Euro NCAP: | N.A |
| User Ratings: |
N.A
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$88,988
Includes VESNEUTRAL (B)
- Down Payment
- $26,697 (30% of Car Price)
- Monthly Installment
-
$886 for 7 years (84 months)
Loan Details
- Total Loan
-
$62,291
- Total Interest
-
$12,122
- Total Sum Paid
- $74,413 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$8,118
- COE
-
$32,725
- VES
-
NEUTRAL (B)
- ARF Paid
-
$15,615
- PARF Rebate
-
You get back $7,808 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 |
| Sep | 2019 | 73,527 | 44,164 | -17,527 |
| Oct | 2019 | 72,641 | 43,891 | -17,195 |
| Nov | 2019 | 71,755 | 43,618 | -16,861 |
| Dec | 2019 | 70,869 | 43,345 | -16,523 |
| Jan | 2020 | 69,983 | 43,073 | -16,181 |
| Feb | 2020 | 69,098 | 42,800 | -15,836 |
| Mar | 2020 | 68,212 | 42,527 | -15,488 |
| Apr | 2020 | 67,326 | 42,255 | -15,136 |
| May | 2020 | 66,440 | 41,982 | -14,781 |
| Jun | 2020 | 65,554 | 41,709 | -14,423 |
| Jul | 2020 | 64,668 | 41,436 | -14,061 |
| Aug | 2020 | 63,782 | 41,164 | -13,695 |
| End Of Year 1 | ||||
| Sep | 2020 | 62,897 | 40,891 | -13,327 |
| Oct | 2020 | 62,011 | 40,618 | -12,955 |
| Nov | 2020 | 61,125 | 40,346 | -12,579 |
| Dec | 2020 | 60,239 | 40,073 | -12,200 |
| Jan | 2021 | 59,353 | 39,800 | -11,818 |
| Feb | 2021 | 58,467 | 39,528 | -11,432 |
| Mar | 2021 | 57,581 | 39,255 | -11,043 |
| Apr | 2021 | 56,695 | 38,982 | -10,651 |
| May | 2021 | 55,810 | 38,709 | -10,255 |
| Jun | 2021 | 54,924 | 38,437 | -9,856 |
| Jul | 2021 | 54,038 | 38,164 | -9,453 |
| Aug | 2021 | 53,152 | 37,891 | -9,047 |
| End Of Year 2 | ||||
| Sep | 2021 | 52,266 | 37,619 | -8,638 |
| Oct | 2021 | 51,380 | 37,346 | -8,225 |
| Nov | 2021 | 50,494 | 37,073 | -7,809 |
| Dec | 2021 | 49,609 | 36,800 | -7,389 |
| Jan | 2022 | 48,723 | 36,528 | -6,966 |
| Feb | 2022 | 47,837 | 36,255 | -6,540 |
| Mar | 2022 | 46,951 | 35,982 | -6,110 |
| Apr | 2022 | 46,065 | 35,710 | -5,677 |
| May | 2022 | 45,179 | 35,437 | -5,240 |
| Jun | 2022 | 44,293 | 35,164 | -4,800 |
| Jul | 2022 | 43,407 | 34,891 | -4,357 |
| Aug | 2022 | 42,522 | 34,619 | -3,910 |
| End Of Year 3 | ||||
| Sep | 2022 | 41,636 | 34,346 | -3,460 |
| Oct | 2022 | 40,750 | 34,073 | -3,006 |
| Nov | 2022 | 39,864 | 33,801 | -2,549 |
| Dec | 2022 | 38,978 | 33,528 | -2,089 |
| Jan | 2023 | 38,092 | 33,255 | -1,625 |
| Feb | 2023 | 37,206 | 32,983 | -1,158 |
| Mar | 2023 | 36,321 | 32,710 | -687 |
| Apr | 2023 | 35,435 | 32,437 | -213 |
| May | 2023 | 34,549 | 32,164 | 264 |
| Jun | 2023 | 33,663 | 31,892 | 745 |
| Jul | 2023 | 32,777 | 31,619 | 1,229 |
| Aug | 2023 | 31,891 | 31,346 | 1,716 |
| End Of Year 4 | ||||
| Sep | 2023 | 31,005 | 31,074 | 2,207 |
| Oct | 2023 | 30,119 | 30,801 | 2,702 |
| Nov | 2023 | 29,234 | 30,528 | 3,199 |
| Dec | 2023 | 28,348 | 30,255 | 3,700 |
| Jan | 2024 | 27,462 | 29,983 | 4,205 |
| Feb | 2024 | 26,576 | 29,710 | 4,713 |
| Mar | 2024 | 25,690 | 29,437 | 5,224 |
| Apr | 2024 | 24,804 | 29,165 | 5,739 |
| May | 2024 | 23,918 | 28,892 | 6,257 |
| Jun | 2024 | 23,033 | 28,619 | 6,778 |
| Jul | 2024 | 22,147 | 28,346 | 7,303 |
| Aug | 2024 | 21,261 | 28,074 | 7,832 |
| End Of Year 5 | ||||
| Sep | 2024 | 20,375 | 27,020 | 7,583 |
| Oct | 2024 | 19,489 | 26,748 | 8,118 |
| Nov | 2024 | 18,603 | 26,475 | 8,656 |
| Dec | 2024 | 17,717 | 26,202 | 9,198 |
| Jan | 2025 | 16,831 | 25,929 | 9,743 |
| Feb | 2025 | 15,946 | 25,657 | 10,292 |
| Mar | 2025 | 15,060 | 25,384 | 10,844 |
| Apr | 2025 | 14,174 | 25,111 | 11,399 |
| May | 2025 | 13,288 | 24,839 | 11,958 |
| Jun | 2025 | 12,402 | 24,566 | 12,520 |
| Jul | 2025 | 11,516 | 24,293 | 13,086 |
| Aug | 2025 | 10,630 | 24,021 | 13,655 |
| End Of Year 6 | ||||
| Sep | 2025 | 9,745 | 22,967 | 13,447 |
| Oct | 2025 | 8,859 | 22,694 | 14,022 |
| Nov | 2025 | 7,973 | 22,422 | 14,602 |
| Dec | 2025 | 7,087 | 22,149 | 15,184 |
| Jan | 2026 | 6,201 | 21,876 | 15,770 |
| Feb | 2026 | 5,315 | 21,604 | 16,360 |
| Mar | 2026 | 4,429 | 21,331 | 16,952 |
| Apr | 2026 | 3,543 | 21,058 | 17,549 |
| May | 2026 | 2,658 | 20,785 | 18,148 |
| Jun | 2026 | 1,772 | 20,513 | 18,751 |
| Jul | 2026 | 886 | 20,240 | 19,357 |
| Aug | 2026 | 0 | 19,967 | 19,967 |
| End Of Year 7 | ||||
| Sep | 2026 | 0 | 18,914 | 18,914 |
| Oct | 2026 | 0 | 18,641 | 18,641 |
| Nov | 2026 | 0 | 18,368 | 18,368 |
| Dec | 2026 | 0 | 18,096 | 18,096 |
| Jan | 2027 | 0 | 17,823 | 17,823 |
| Feb | 2027 | 0 | 17,550 | 17,550 |
| Mar | 2027 | 0 | 17,278 | 17,278 |
| Apr | 2027 | 0 | 17,005 | 17,005 |
| May | 2027 | 0 | 16,732 | 16,732 |
| Jun | 2027 | 0 | 16,459 | 16,459 |
| Jul | 2027 | 0 | 16,187 | 16,187 |
| Aug | 2027 | 0 | 15,914 | 15,914 |
| End Of Year 8 | ||||
| Sep | 2027 | 0 | 14,861 | 14,861 |
| Oct | 2027 | 0 | 14,588 | 14,588 |
| Nov | 2027 | 0 | 14,315 | 14,315 |
| Dec | 2027 | 0 | 14,042 | 14,042 |
| Jan | 2028 | 0 | 13,770 | 13,770 |
| Feb | 2028 | 0 | 13,497 | 13,497 |
| Mar | 2028 | 0 | 13,224 | 13,224 |
| Apr | 2028 | 0 | 12,952 | 12,952 |
| May | 2028 | 0 | 12,679 | 12,679 |
| Jun | 2028 | 0 | 12,406 | 12,406 |
| Jul | 2028 | 0 | 12,133 | 12,133 |
| Aug | 2028 | 0 | 11,861 | 11,861 |
| End Of Year 9 | ||||
| Sep | 2028 | 0 | 10,807 | 10,807 |
| Oct | 2028 | 0 | 10,535 | 10,535 |
| Nov | 2028 | 0 | 10,262 | 10,262 |
| Dec | 2028 | 0 | 9,989 | 9,989 |
| Jan | 2029 | 0 | 9,716 | 9,716 |
| Feb | 2029 | 0 | 9,444 | 9,444 |
| Mar | 2029 | 0 | 9,171 | 9,171 |
| Apr | 2029 | 0 | 8,898 | 8,898 |
| May | 2029 | 0 | 8,626 | 8,626 |
| Jun | 2029 | 0 | 8,353 | 8,353 |
| Jul | 2029 | 0 | 8,080 | 8,080 |
| Aug | 2029 | 0 | 7,808 | 7,808 |
| 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. | Sep | 2019 | 27,583 | 73,527 | 11,837 | -61,690 | 11,711 | 32,452 | 44,164 | -17,527 | |
| 2. | Oct | 2019 | 28,469 | 72,641 | 11,555 | -61,086 | 11,711 | 32,180 | 43,891 | -17,195 | |
| 3. | Nov | 2019 | 29,355 | 71,755 | 11,276 | -60,479 | 11,711 | 31,907 | 43,618 | -16,861 | |
| 4. | Dec | 2019 | 30,240 | 70,869 | 11,001 | -59,868 | 11,711 | 31,634 | 43,345 | -16,523 | |
| 5. | Jan | 2020 | 31,126 | 69,983 | 10,730 | -59,254 | 11,711 | 31,361 | 43,073 | -16,181 | |
| 6. | Feb | 2020 | 32,012 | 69,098 | 10,461 | -58,636 | 11,711 | 31,089 | 42,800 | -15,836 | |
| 7. | Mar | 2020 | 32,898 | 68,212 | 10,197 | -58,015 | 11,711 | 30,816 | 42,527 | -15,488 | |
| 8. | Apr | 2020 | 33,784 | 67,326 | 9,935 | -57,391 | 11,711 | 30,543 | 42,255 | -15,136 | |
| 9. | May | 2020 | 34,670 | 66,440 | 9,677 | -56,763 | 11,711 | 30,271 | 41,982 | -14,781 | |
| 10. | Jun | 2020 | 35,556 | 65,554 | 9,422 | -56,132 | 11,711 | 29,998 | 41,709 | -14,423 | |
| 11. | Jul | 2020 | 36,442 | 64,668 | 9,171 | -55,497 | 11,711 | 29,725 | 41,436 | -14,061 | |
| 12. | Aug | 2020 | 37,327 | 63,782 | 8,923 | -54,859 | 11,711 | 29,453 | 41,164 | -13,695 | |
| End Of Year 1 | |||||||||||
| 13. | Sep | 2020 | 38,213 | 62,897 | 8,679 | -54,218 | 11,711 | 29,180 | 40,891 | -13,327 | |
| 14. | Oct | 2020 | 39,099 | 62,011 | 8,438 | -53,573 | 11,711 | 28,907 | 40,618 | -12,955 | |
| 15. | Nov | 2020 | 39,985 | 61,125 | 8,200 | -52,925 | 11,711 | 28,634 | 40,346 | -12,579 | |
| 16. | Dec | 2020 | 40,871 | 60,239 | 7,966 | -52,273 | 11,711 | 28,362 | 40,073 | -12,200 | |
| 17. | Jan | 2021 | 41,757 | 59,353 | 7,735 | -51,618 | 11,711 | 28,089 | 39,800 | -11,818 | |
| 18. | Feb | 2021 | 42,643 | 58,467 | 7,507 | -50,960 | 11,711 | 27,816 | 39,528 | -11,432 | |
| 19. | Mar | 2021 | 43,528 | 57,581 | 7,283 | -50,298 | 11,711 | 27,544 | 39,255 | -11,043 | |
| 20. | Apr | 2021 | 44,414 | 56,695 | 7,063 | -49,633 | 11,711 | 27,271 | 38,982 | -10,651 | |
| 21. | May | 2021 | 45,300 | 55,810 | 6,845 | -48,964 | 11,711 | 26,998 | 38,709 | -10,255 | |
| 22. | Jun | 2021 | 46,186 | 54,924 | 6,631 | -48,292 | 11,711 | 26,725 | 38,437 | -9,856 | |
| 23. | Jul | 2021 | 47,072 | 54,038 | 6,421 | -47,617 | 11,711 | 26,453 | 38,164 | -9,453 | |
| 24. | Aug | 2021 | 47,958 | 53,152 | 6,214 | -46,938 | 11,711 | 26,180 | 37,891 | -9,047 | |
| End Of Year 2 | |||||||||||
| 25. | Sep | 2021 | 48,844 | 52,266 | 6,010 | -46,256 | 11,711 | 25,907 | 37,619 | -8,638 | |
| 26. | Oct | 2021 | 49,730 | 51,380 | 5,810 | -45,571 | 11,711 | 25,635 | 37,346 | -8,225 | |
| 27. | Nov | 2021 | 50,615 | 50,494 | 5,613 | -44,882 | 11,711 | 25,362 | 37,073 | -7,809 | |
| 28. | Dec | 2021 | 51,501 | 49,609 | 5,419 | -44,189 | 11,711 | 25,089 | 36,800 | -7,389 | |
| 29. | Jan | 2022 | 52,387 | 48,723 | 5,229 | -43,494 | 11,711 | 24,816 | 36,528 | -6,966 | |
| 30. | Feb | 2022 | 53,273 | 47,837 | 5,042 | -42,795 | 11,711 | 24,544 | 36,255 | -6,540 | |
| 31. | Mar | 2022 | 54,159 | 46,951 | 4,859 | -42,092 | 11,711 | 24,271 | 35,982 | -6,110 | |
| 32. | Apr | 2022 | 55,045 | 46,065 | 4,679 | -41,386 | 11,711 | 23,998 | 35,710 | -5,677 | |
| 33. | May | 2022 | 55,931 | 45,179 | 4,502 | -40,677 | 11,711 | 23,726 | 35,437 | -5,240 | |
| 34. | Jun | 2022 | 56,816 | 44,293 | 4,329 | -39,964 | 11,711 | 23,453 | 35,164 | -4,800 | |
| 35. | Jul | 2022 | 57,702 | 43,407 | 4,159 | -39,248 | 11,711 | 23,180 | 34,891 | -4,357 | |
| 36. | Aug | 2022 | 58,588 | 42,522 | 3,993 | -38,529 | 11,711 | 22,908 | 34,619 | -3,910 | |
| End Of Year 3 | |||||||||||
| 37. | Sep | 2022 | 59,474 | 41,636 | 3,830 | -37,806 | 11,711 | 22,635 | 34,346 | -3,460 | |
| 38. | Oct | 2022 | 60,360 | 40,750 | 3,671 | -37,079 | 11,711 | 22,362 | 34,073 | -3,006 | |
| 39. | Nov | 2022 | 61,246 | 39,864 | 3,514 | -36,350 | 11,711 | 22,089 | 33,801 | -2,549 | |
| 40. | Dec | 2022 | 62,132 | 38,978 | 3,362 | -35,617 | 11,711 | 21,817 | 33,528 | -2,089 | |
| 41. | Jan | 2023 | 63,018 | 38,092 | 3,212 | -34,880 | 11,711 | 21,544 | 33,255 | -1,625 | |
| 42. | Feb | 2023 | 63,903 | 37,206 | 3,066 | -34,140 | 11,711 | 21,271 | 32,983 | -1,158 | |
| 43. | Mar | 2023 | 64,789 | 36,321 | 2,923 | -33,397 | 11,711 | 20,999 | 32,710 | -687 | |
| 44. | Apr | 2023 | 65,675 | 35,435 | 2,784 | -32,650 | 11,711 | 20,726 | 32,437 | -213 | |
| 45. | May | 2023 | 66,561 | 34,549 | 2,648 | -31,900 | 11,711 | 20,453 | 32,164 | 264 | Break Even |
| 46. | Jun | 2023 | 67,447 | 33,663 | 2,516 | -31,147 | 11,711 | 20,180 | 31,892 | 745 | |
| 47. | Jul | 2023 | 68,333 | 32,777 | 2,387 | -30,390 | 11,711 | 19,908 | 31,619 | 1,229 | |
| 48. | Aug | 2023 | 69,219 | 31,891 | 2,261 | -29,630 | 11,711 | 19,635 | 31,346 | 1,716 | |
| End Of Year 4 | |||||||||||
| 49. | Sep | 2023 | 70,104 | 31,005 | 2,139 | -28,866 | 11,711 | 19,362 | 31,074 | 2,207 | |
| 50. | Oct | 2023 | 70,990 | 30,119 | 2,020 | -28,099 | 11,711 | 19,090 | 30,801 | 2,702 | |
| 51. | Nov | 2023 | 71,876 | 29,234 | 1,905 | -27,329 | 11,711 | 18,817 | 30,528 | 3,199 | |
| 52. | Dec | 2023 | 72,762 | 28,348 | 1,793 | -26,555 | 11,711 | 18,544 | 30,255 | 3,700 | |
| 53. | Jan | 2024 | 73,648 | 27,462 | 1,684 | -25,778 | 11,711 | 18,271 | 29,983 | 4,205 | |
| 54. | Feb | 2024 | 74,534 | 26,576 | 1,579 | -24,997 | 11,711 | 17,999 | 29,710 | 4,713 | |
| 55. | Mar | 2024 | 75,420 | 25,690 | 1,477 | -24,213 | 11,711 | 17,726 | 29,437 | 5,224 | |
| 56. | Apr | 2024 | 76,306 | 24,804 | 1,379 | -23,426 | 11,711 | 17,453 | 29,165 | 5,739 | |
| 57. | May | 2024 | 77,191 | 23,918 | 1,283 | -22,635 | 11,711 | 17,181 | 28,892 | 6,257 | |
| 58. | Jun | 2024 | 78,077 | 23,033 | 1,192 | -21,841 | 11,711 | 16,908 | 28,619 | 6,778 | |
| 59. | Jul | 2024 | 78,963 | 22,147 | 1,104 | -21,043 | 11,711 | 16,635 | 28,346 | 7,303 | |
| 60. | Aug | 2024 | 79,849 | 21,261 | 1,019 | -20,242 | 11,711 | 16,363 | 28,074 | 7,832 | |
| End Of Year 5 | |||||||||||
| 61. | Sep | 2024 | 80,735 | 20,375 | 937 | -19,438 | 10,931 | 16,090 | 27,020 | 7,583 | |
| 62. | Oct | 2024 | 81,621 | 19,489 | 859 | -18,630 | 10,931 | 15,817 | 26,748 | 8,118 | |
| 63. | Nov | 2024 | 82,507 | 18,603 | 784 | -17,819 | 10,931 | 15,544 | 26,475 | 8,656 | |
| 64. | Dec | 2024 | 83,392 | 17,717 | 713 | -17,004 | 10,931 | 15,272 | 26,202 | 9,198 | |
| 65. | Jan | 2025 | 84,278 | 16,831 | 645 | -16,186 | 10,931 | 14,999 | 25,929 | 9,743 | |
| 66. | Feb | 2025 | 85,164 | 15,946 | 581 | -15,365 | 10,931 | 14,726 | 25,657 | 10,292 | |
| 67. | Mar | 2025 | 86,050 | 15,060 | 520 | -14,540 | 10,931 | 14,454 | 25,384 | 10,844 | |
| 68. | Apr | 2025 | 86,936 | 14,174 | 462 | -13,712 | 10,931 | 14,181 | 25,111 | 11,399 | |
| 69. | May | 2025 | 87,822 | 13,288 | 407 | -12,881 | 10,931 | 13,908 | 24,839 | 11,958 | |
| 70. | Jun | 2025 | 88,708 | 12,402 | 357 | -12,046 | 10,931 | 13,635 | 24,566 | 12,520 | |
| 71. | Jul | 2025 | 89,594 | 11,516 | 309 | -11,207 | 10,931 | 13,363 | 24,293 | 13,086 | |
| 72. | Aug | 2025 | 90,479 | 10,630 | 265 | -10,366 | 10,931 | 13,090 | 24,021 | 13,655 | |
| End Of Year 6 | |||||||||||
| 73. | Sep | 2025 | 91,365 | 9,745 | 224 | -9,520 | 10,150 | 12,817 | 22,967 | 13,447 | |
| 74. | Oct | 2025 | 92,251 | 8,859 | 187 | -8,672 | 10,150 | 12,545 | 22,694 | 14,022 | |
| 75. | Nov | 2025 | 93,137 | 7,973 | 153 | -7,820 | 10,150 | 12,272 | 22,422 | 14,602 | |
| 76. | Dec | 2025 | 94,023 | 7,087 | 122 | -6,965 | 10,150 | 11,999 | 22,149 | 15,184 | |
| 77. | Jan | 2026 | 94,909 | 6,201 | 95 | -6,106 | 10,150 | 11,726 | 21,876 | 15,770 | |
| 78. | Feb | 2026 | 95,795 | 5,315 | 71 | -5,244 | 10,150 | 11,454 | 21,604 | 16,360 | |
| 79. | Mar | 2026 | 96,680 | 4,429 | 51 | -4,378 | 10,150 | 11,181 | 21,331 | 16,952 | |
| 80. | Apr | 2026 | 97,566 | 3,543 | 34 | -3,510 | 10,150 | 10,908 | 21,058 | 17,549 | |
| 81. | May | 2026 | 98,452 | 2,658 | 20 | -2,637 | 10,150 | 10,636 | 20,785 | 18,148 | |
| 82. | Jun | 2026 | 99,338 | 1,772 | 10 | -1,762 | 10,150 | 10,363 | 20,513 | 18,751 | |
| 83. | Jul | 2026 | 100,224 | 886 | 3 | -882 | 10,150 | 10,090 | 20,240 | 19,357 | |
| 84. | Aug | 2026 | 101,110 | 0 | 0 | 0 | 10,150 | 9,818 | 19,967 | 19,967 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | Sep | 2026 | 101,110 | 0 | 0 | 0 | 9,369 | 9,545 | 18,914 | 18,914 | |
| 86. | Oct | 2026 | 101,110 | 0 | 0 | 0 | 9,369 | 9,272 | 18,641 | 18,641 | |
| 87. | Nov | 2026 | 101,110 | 0 | 0 | 0 | 9,369 | 8,999 | 18,368 | 18,368 | |
| 88. | Dec | 2026 | 101,110 | 0 | 0 | 0 | 9,369 | 8,727 | 18,096 | 18,096 | |
| 89. | Jan | 2027 | 101,110 | 0 | 0 | 0 | 9,369 | 8,454 | 17,823 | 17,823 | |
| 90. | Feb | 2027 | 101,110 | 0 | 0 | 0 | 9,369 | 8,181 | 17,550 | 17,550 | |
| 91. | Mar | 2027 | 101,110 | 0 | 0 | 0 | 9,369 | 7,909 | 17,278 | 17,278 | |
| 92. | Apr | 2027 | 101,110 | 0 | 0 | 0 | 9,369 | 7,636 | 17,005 | 17,005 | |
| 93. | May | 2027 | 101,110 | 0 | 0 | 0 | 9,369 | 7,363 | 16,732 | 16,732 | |
| 94. | Jun | 2027 | 101,110 | 0 | 0 | 0 | 9,369 | 7,090 | 16,459 | 16,459 | |
| 95. | Jul | 2027 | 101,110 | 0 | 0 | 0 | 9,369 | 6,818 | 16,187 | 16,187 | |
| 96. | Aug | 2027 | 101,110 | 0 | 0 | 0 | 9,369 | 6,545 | 15,914 | 15,914 | |
| End Of Year 8 | |||||||||||
| 97. | Sep | 2027 | 101,110 | 0 | 0 | 0 | 8,588 | 6,272 | 14,861 | 14,861 | |
| 98. | Oct | 2027 | 101,110 | 0 | 0 | 0 | 8,588 | 6,000 | 14,588 | 14,588 | |
| 99. | Nov | 2027 | 101,110 | 0 | 0 | 0 | 8,588 | 5,727 | 14,315 | 14,315 | |
| 100. | Dec | 2027 | 101,110 | 0 | 0 | 0 | 8,588 | 5,454 | 14,042 | 14,042 | |
| 101. | Jan | 2028 | 101,110 | 0 | 0 | 0 | 8,588 | 5,181 | 13,770 | 13,770 | |
| 102. | Feb | 2028 | 101,110 | 0 | 0 | 0 | 8,588 | 4,909 | 13,497 | 13,497 | |
| 103. | Mar | 2028 | 101,110 | 0 | 0 | 0 | 8,588 | 4,636 | 13,224 | 13,224 | |
| 104. | Apr | 2028 | 101,110 | 0 | 0 | 0 | 8,588 | 4,363 | 12,952 | 12,952 | |
| 105. | May | 2028 | 101,110 | 0 | 0 | 0 | 8,588 | 4,091 | 12,679 | 12,679 | |
| 106. | Jun | 2028 | 101,110 | 0 | 0 | 0 | 8,588 | 3,818 | 12,406 | 12,406 | |
| 107. | Jul | 2028 | 101,110 | 0 | 0 | 0 | 8,588 | 3,545 | 12,133 | 12,133 | |
| 108. | Aug | 2028 | 101,110 | 0 | 0 | 0 | 8,588 | 3,273 | 11,861 | 11,861 | |
| End Of Year 9 | |||||||||||
| 109. | Sep | 2028 | 101,110 | 0 | 0 | 0 | 7,808 | 3,000 | 10,807 | 10,807 | |
| 110. | Oct | 2028 | 101,110 | 0 | 0 | 0 | 7,808 | 2,727 | 10,535 | 10,535 | |
| 111. | Nov | 2028 | 101,110 | 0 | 0 | 0 | 7,808 | 2,454 | 10,262 | 10,262 | |
| 112. | Dec | 2028 | 101,110 | 0 | 0 | 0 | 7,808 | 2,182 | 9,989 | 9,989 | |
| 113. | Jan | 2029 | 101,110 | 0 | 0 | 0 | 7,808 | 1,909 | 9,716 | 9,716 | |
| 114. | Feb | 2029 | 101,110 | 0 | 0 | 0 | 7,808 | 1,636 | 9,444 | 9,444 | |
| 115. | Mar | 2029 | 101,110 | 0 | 0 | 0 | 7,808 | 1,364 | 9,171 | 9,171 | |
| 116. | Apr | 2029 | 101,110 | 0 | 0 | 0 | 7,808 | 1,091 | 8,898 | 8,898 | |
| 117. | May | 2029 | 101,110 | 0 | 0 | 0 | 7,808 | 818 | 8,626 | 8,626 | |
| 118. | Jun | 2029 | 101,110 | 0 | 0 | 0 | 7,808 | 545 | 8,353 | 8,353 | |
| 119. | Jul | 2029 | 101,110 | 0 | 0 | 0 | 7,808 | 273 | 8,080 | 8,080 | |
| 120. | Aug | 2029 | 101,110 | 0 | 0 | 0 | 7,808 | 0 | 7,808 | 7,808 | |
| 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.