- 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 ...
Kia Cerato EX 1.6 (A) Authorised Dealer Updated Loan Calculator
$83,999
Includes VES
(8 Oct 2020)
|
|
| Latest OMV: | $15,286 |
| VES: | NEUTRAL (B) |
| Engine Cap: | 1591 cc |
| Power: | 130Bhp @ 6300rpm |
| Torque: | 155Nm @ 4850rpm |
| Type: | Sedan |
| Euro NCAP: | N.A |
| User Ratings: |
N.A
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$83,999
Includes VESNEUTRAL (B)
- Down Payment
- $25,200 (30% of Car Price)
- Monthly Installment
-
$837 for 7 years (84 months)
Loan Details
- Total Loan
-
$58,799
- Total Interest
-
$11,442
- Total Sum Paid
- $70,241 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$7,636
- COE
-
$37,334
- VES
-
NEUTRAL (B)
- ARF Paid
-
$15,286
- PARF Rebate
-
You get back $7,643 at the end of 10th year (PARF Rebate)
- Road Tax
-
$738
| Loan Redemption Amount | Paper/Deregistration Value | |||
| Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
| Nov | 2020 | 69,405 | 48,487 | -9,745 |
| Dec | 2020 | 68,569 | 48,176 | -9,486 |
| Jan | 2021 | 67,733 | 47,865 | -9,223 |
| Feb | 2021 | 66,896 | 47,554 | -8,958 |
| Mar | 2021 | 66,060 | 47,243 | -8,689 |
| Apr | 2021 | 65,224 | 46,932 | -8,417 |
| May | 2021 | 64,388 | 46,621 | -8,142 |
| Jun | 2021 | 63,552 | 46,310 | -7,864 |
| Jul | 2021 | 62,715 | 45,998 | -7,582 |
| Aug | 2021 | 61,879 | 45,687 | -7,298 |
| Sep | 2021 | 61,043 | 45,376 | -7,010 |
| Oct | 2021 | 60,207 | 45,065 | -6,719 |
| End Of Year 1 | ||||
| Nov | 2021 | 59,371 | 44,754 | -6,424 |
| Dec | 2021 | 58,534 | 44,443 | -6,127 |
| Jan | 2022 | 57,698 | 44,132 | -5,826 |
| Feb | 2022 | 56,862 | 43,821 | -5,522 |
| Mar | 2022 | 56,026 | 43,510 | -5,215 |
| Apr | 2022 | 55,190 | 43,198 | -4,905 |
| May | 2022 | 54,353 | 42,887 | -4,591 |
| Jun | 2022 | 53,517 | 42,576 | -4,274 |
| Jul | 2022 | 52,681 | 42,265 | -3,954 |
| Aug | 2022 | 51,845 | 41,954 | -3,631 |
| Sep | 2022 | 51,009 | 41,643 | -3,305 |
| Oct | 2022 | 50,172 | 41,332 | -2,975 |
| End Of Year 2 | ||||
| Nov | 2022 | 49,336 | 41,021 | -2,642 |
| Dec | 2022 | 48,500 | 40,709 | -2,307 |
| Jan | 2023 | 47,664 | 40,398 | -1,967 |
| Feb | 2023 | 46,828 | 40,087 | -1,625 |
| Mar | 2023 | 45,991 | 39,776 | -1,279 |
| Apr | 2023 | 45,155 | 39,465 | -931 |
| May | 2023 | 44,319 | 39,154 | -578 |
| Jun | 2023 | 43,483 | 38,843 | -223 |
| Jul | 2023 | 42,646 | 38,532 | 135 |
| Aug | 2023 | 41,810 | 38,221 | 497 |
| Sep | 2023 | 40,974 | 37,909 | 862 |
| Oct | 2023 | 40,138 | 37,598 | 1,230 |
| End Of Year 3 | ||||
| Nov | 2023 | 39,302 | 37,287 | 1,601 |
| Dec | 2023 | 38,465 | 36,976 | 1,975 |
| Jan | 2024 | 37,629 | 36,665 | 2,353 |
| Feb | 2024 | 36,793 | 36,354 | 2,734 |
| Mar | 2024 | 35,957 | 36,043 | 3,118 |
| Apr | 2024 | 35,121 | 35,732 | 3,505 |
| May | 2024 | 34,284 | 35,420 | 3,896 |
| Jun | 2024 | 33,448 | 35,109 | 4,289 |
| Jul | 2024 | 32,612 | 34,798 | 4,686 |
| Aug | 2024 | 31,776 | 34,487 | 5,086 |
| Sep | 2024 | 30,940 | 34,176 | 5,490 |
| Oct | 2024 | 30,103 | 33,865 | 5,896 |
| End Of Year 4 | ||||
| Nov | 2024 | 29,267 | 33,554 | 6,306 |
| Dec | 2024 | 28,431 | 33,243 | 6,719 |
| Jan | 2025 | 27,595 | 32,932 | 7,135 |
| Feb | 2025 | 26,759 | 32,620 | 7,554 |
| Mar | 2025 | 25,922 | 32,309 | 7,977 |
| Apr | 2025 | 25,086 | 31,998 | 8,402 |
| May | 2025 | 24,250 | 31,687 | 8,831 |
| Jun | 2025 | 23,414 | 31,376 | 9,263 |
| Jul | 2025 | 22,578 | 31,065 | 9,699 |
| Aug | 2025 | 21,741 | 30,754 | 10,137 |
| Sep | 2025 | 20,905 | 30,443 | 10,579 |
| Oct | 2025 | 20,069 | 30,132 | 11,024 |
| End Of Year 5 | ||||
| Nov | 2025 | 19,233 | 29,056 | 10,708 |
| Dec | 2025 | 18,397 | 28,745 | 11,159 |
| Jan | 2026 | 17,560 | 28,434 | 11,614 |
| Feb | 2026 | 16,724 | 28,123 | 12,072 |
| Mar | 2026 | 15,888 | 27,812 | 12,533 |
| Apr | 2026 | 15,052 | 27,501 | 12,997 |
| May | 2026 | 14,215 | 27,189 | 13,464 |
| Jun | 2026 | 13,379 | 26,878 | 13,935 |
| Jul | 2026 | 12,543 | 26,567 | 14,409 |
| Aug | 2026 | 11,707 | 26,256 | 14,886 |
| Sep | 2026 | 10,871 | 25,945 | 15,366 |
| Oct | 2026 | 10,034 | 25,634 | 15,849 |
| End Of Year 6 | ||||
| Nov | 2026 | 9,198 | 24,558 | 15,572 |
| Dec | 2026 | 8,362 | 24,247 | 16,061 |
| Jan | 2027 | 7,526 | 23,936 | 16,555 |
| Feb | 2027 | 6,690 | 23,625 | 17,051 |
| Mar | 2027 | 5,853 | 23,314 | 17,550 |
| Apr | 2027 | 5,017 | 23,003 | 18,053 |
| May | 2027 | 4,181 | 22,692 | 18,559 |
| Jun | 2027 | 3,345 | 22,381 | 19,068 |
| Jul | 2027 | 2,509 | 22,069 | 19,580 |
| Aug | 2027 | 1,672 | 21,758 | 20,096 |
| Sep | 2027 | 836 | 21,447 | 20,614 |
| Oct | 2027 | 0 | 21,136 | 21,136 |
| End Of Year 7 | ||||
| Nov | 2027 | 0 | 20,061 | 20,061 |
| Dec | 2027 | 0 | 19,750 | 19,750 |
| Jan | 2028 | 0 | 19,438 | 19,438 |
| Feb | 2028 | 0 | 19,127 | 19,127 |
| Mar | 2028 | 0 | 18,816 | 18,816 |
| Apr | 2028 | 0 | 18,505 | 18,505 |
| May | 2028 | 0 | 18,194 | 18,194 |
| Jun | 2028 | 0 | 17,883 | 17,883 |
| Jul | 2028 | 0 | 17,572 | 17,572 |
| Aug | 2028 | 0 | 17,261 | 17,261 |
| Sep | 2028 | 0 | 16,950 | 16,950 |
| Oct | 2028 | 0 | 16,638 | 16,638 |
| End Of Year 8 | ||||
| Nov | 2028 | 0 | 15,563 | 15,563 |
| Dec | 2028 | 0 | 15,252 | 15,252 |
| Jan | 2029 | 0 | 14,941 | 14,941 |
| Feb | 2029 | 0 | 14,630 | 14,630 |
| Mar | 2029 | 0 | 14,319 | 14,319 |
| Apr | 2029 | 0 | 14,007 | 14,007 |
| May | 2029 | 0 | 13,696 | 13,696 |
| Jun | 2029 | 0 | 13,385 | 13,385 |
| Jul | 2029 | 0 | 13,074 | 13,074 |
| Aug | 2029 | 0 | 12,763 | 12,763 |
| Sep | 2029 | 0 | 12,452 | 12,452 |
| Oct | 2029 | 0 | 12,141 | 12,141 |
| End Of Year 9 | ||||
| Nov | 2029 | 0 | 11,065 | 11,065 |
| Dec | 2029 | 0 | 10,754 | 10,754 |
| Jan | 2030 | 0 | 10,443 | 10,443 |
| Feb | 2030 | 0 | 10,132 | 10,132 |
| Mar | 2030 | 0 | 9,821 | 9,821 |
| Apr | 2030 | 0 | 9,510 | 9,510 |
| May | 2030 | 0 | 9,199 | 9,199 |
| Jun | 2030 | 0 | 8,887 | 8,887 |
| Jul | 2030 | 0 | 8,576 | 8,576 |
| Aug | 2030 | 0 | 8,265 | 8,265 |
| Sep | 2030 | 0 | 7,954 | 7,954 |
| Oct | 2030 | 0 | 7,643 | 7,643 |
| 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. | Nov | 2020 | 26,036 | 69,405 | 11,173 | -58,232 | 11,465 | 37,023 | 48,487 | -9,745 | |
| 2. | Dec | 2020 | 26,872 | 68,569 | 10,907 | -57,662 | 11,465 | 36,712 | 48,176 | -9,486 | |
| 3. | Jan | 2021 | 27,709 | 67,733 | 10,644 | -57,088 | 11,465 | 36,401 | 47,865 | -9,223 | |
| 4. | Feb | 2021 | 28,545 | 66,896 | 10,385 | -56,512 | 11,465 | 36,090 | 47,554 | -8,958 | |
| 5. | Mar | 2021 | 29,381 | 66,060 | 10,128 | -55,932 | 11,465 | 35,778 | 47,243 | -8,689 | |
| 6. | Apr | 2021 | 30,217 | 65,224 | 9,875 | -55,349 | 11,465 | 35,467 | 46,932 | -8,417 | |
| 7. | May | 2021 | 31,053 | 64,388 | 9,625 | -54,763 | 11,465 | 35,156 | 46,621 | -8,142 | |
| 8. | Jun | 2021 | 31,890 | 63,552 | 9,378 | -54,173 | 11,465 | 34,845 | 46,310 | -7,864 | |
| 9. | Jul | 2021 | 32,726 | 62,715 | 9,135 | -53,581 | 11,465 | 34,534 | 45,998 | -7,582 | |
| 10. | Aug | 2021 | 33,562 | 61,879 | 8,894 | -52,985 | 11,465 | 34,223 | 45,687 | -7,298 | |
| 11. | Sep | 2021 | 34,398 | 61,043 | 8,657 | -52,386 | 11,465 | 33,912 | 45,376 | -7,010 | |
| 12. | Oct | 2021 | 35,234 | 60,207 | 8,423 | -51,784 | 11,465 | 33,601 | 45,065 | -6,719 | |
| End Of Year 1 | |||||||||||
| 13. | Nov | 2021 | 36,071 | 59,371 | 8,192 | -51,178 | 11,465 | 33,289 | 44,754 | -6,424 | |
| 14. | Dec | 2021 | 36,907 | 58,534 | 7,965 | -50,570 | 11,465 | 32,978 | 44,443 | -6,127 | |
| 15. | Jan | 2022 | 37,743 | 57,698 | 7,740 | -49,958 | 11,465 | 32,667 | 44,132 | -5,826 | |
| 16. | Feb | 2022 | 38,579 | 56,862 | 7,519 | -49,343 | 11,465 | 32,356 | 43,821 | -5,522 | |
| 17. | Mar | 2022 | 39,415 | 56,026 | 7,301 | -48,725 | 11,465 | 32,045 | 43,510 | -5,215 | |
| 18. | Apr | 2022 | 40,252 | 55,190 | 7,087 | -48,103 | 11,465 | 31,734 | 43,198 | -4,905 | |
| 19. | May | 2022 | 41,088 | 54,353 | 6,875 | -47,478 | 11,465 | 31,423 | 42,887 | -4,591 | |
| 20. | Jun | 2022 | 41,924 | 53,517 | 6,667 | -46,851 | 11,465 | 31,112 | 42,576 | -4,274 | |
| 21. | Jul | 2022 | 42,760 | 52,681 | 6,462 | -46,219 | 11,465 | 30,801 | 42,265 | -3,954 | |
| 22. | Aug | 2022 | 43,597 | 51,845 | 6,260 | -45,585 | 11,465 | 30,489 | 41,954 | -3,631 | |
| 23. | Sep | 2022 | 44,433 | 51,009 | 6,061 | -44,948 | 11,465 | 30,178 | 41,643 | -3,305 | |
| 24. | Oct | 2022 | 45,269 | 50,172 | 5,865 | -44,307 | 11,465 | 29,867 | 41,332 | -2,975 | |
| End Of Year 2 | |||||||||||
| 25. | Nov | 2022 | 46,105 | 49,336 | 5,673 | -43,663 | 11,465 | 29,556 | 41,021 | -2,642 | |
| 26. | Dec | 2022 | 46,941 | 48,500 | 5,484 | -43,016 | 11,465 | 29,245 | 40,709 | -2,307 | |
| 27. | Jan | 2023 | 47,778 | 47,664 | 5,298 | -42,366 | 11,465 | 28,934 | 40,398 | -1,967 | |
| 28. | Feb | 2023 | 48,614 | 46,828 | 5,115 | -41,712 | 11,465 | 28,623 | 40,087 | -1,625 | |
| 29. | Mar | 2023 | 49,450 | 45,991 | 4,936 | -41,055 | 11,465 | 28,312 | 39,776 | -1,279 | |
| 30. | Apr | 2023 | 50,286 | 45,155 | 4,760 | -40,396 | 11,465 | 28,001 | 39,465 | -931 | |
| 31. | May | 2023 | 51,122 | 44,319 | 4,587 | -39,732 | 11,465 | 27,689 | 39,154 | -578 | |
| 32. | Jun | 2023 | 51,959 | 43,483 | 4,417 | -39,066 | 11,465 | 27,378 | 38,843 | -223 | |
| 33. | Jul | 2023 | 52,795 | 42,646 | 4,250 | -38,397 | 11,465 | 27,067 | 38,532 | 135 | Break Even |
| 34. | Aug | 2023 | 53,631 | 41,810 | 4,087 | -37,724 | 11,465 | 26,756 | 38,221 | 497 | |
| 35. | Sep | 2023 | 54,467 | 40,974 | 3,926 | -37,048 | 11,465 | 26,445 | 37,909 | 862 | |
| 36. | Oct | 2023 | 55,303 | 40,138 | 3,769 | -36,369 | 11,465 | 26,134 | 37,598 | 1,230 | |
| End Of Year 3 | |||||||||||
| 37. | Nov | 2023 | 56,140 | 39,302 | 3,615 | -35,686 | 11,465 | 25,823 | 37,287 | 1,601 | |
| 38. | Dec | 2023 | 56,976 | 38,465 | 3,465 | -35,001 | 11,465 | 25,512 | 36,976 | 1,975 | |
| 39. | Jan | 2024 | 57,812 | 37,629 | 3,317 | -34,312 | 11,465 | 25,200 | 36,665 | 2,353 | |
| 40. | Feb | 2024 | 58,648 | 36,793 | 3,173 | -33,620 | 11,465 | 24,889 | 36,354 | 2,734 | |
| 41. | Mar | 2024 | 59,484 | 35,957 | 3,032 | -32,925 | 11,465 | 24,578 | 36,043 | 3,118 | |
| 42. | Apr | 2024 | 60,321 | 35,121 | 2,894 | -32,226 | 11,465 | 24,267 | 35,732 | 3,505 | |
| 43. | May | 2024 | 61,157 | 34,284 | 2,760 | -31,525 | 11,465 | 23,956 | 35,420 | 3,896 | |
| 44. | Jun | 2024 | 61,993 | 33,448 | 2,628 | -30,820 | 11,465 | 23,645 | 35,109 | 4,289 | |
| 45. | Jul | 2024 | 62,829 | 32,612 | 2,500 | -30,112 | 11,465 | 23,334 | 34,798 | 4,686 | |
| 46. | Aug | 2024 | 63,665 | 31,776 | 2,375 | -29,401 | 11,465 | 23,023 | 34,487 | 5,086 | |
| 47. | Sep | 2024 | 64,502 | 30,940 | 2,253 | -28,686 | 11,465 | 22,712 | 34,176 | 5,490 | |
| 48. | Oct | 2024 | 65,338 | 30,103 | 2,135 | -27,969 | 11,465 | 22,400 | 33,865 | 5,896 | |
| End Of Year 4 | |||||||||||
| 49. | Nov | 2024 | 66,174 | 29,267 | 2,019 | -27,248 | 11,465 | 22,089 | 33,554 | 6,306 | |
| 50. | Dec | 2024 | 67,010 | 28,431 | 1,907 | -26,524 | 11,465 | 21,778 | 33,243 | 6,719 | |
| 51. | Jan | 2025 | 67,846 | 27,595 | 1,798 | -25,797 | 11,465 | 21,467 | 32,932 | 7,135 | |
| 52. | Feb | 2025 | 68,683 | 26,759 | 1,692 | -25,066 | 11,465 | 21,156 | 32,620 | 7,554 | |
| 53. | Mar | 2025 | 69,519 | 25,922 | 1,590 | -24,333 | 11,465 | 20,845 | 32,309 | 7,977 | |
| 54. | Apr | 2025 | 70,355 | 25,086 | 1,490 | -23,596 | 11,465 | 20,534 | 31,998 | 8,402 | |
| 55. | May | 2025 | 71,191 | 24,250 | 1,394 | -22,856 | 11,465 | 20,223 | 31,687 | 8,831 | |
| 56. | Jun | 2025 | 72,028 | 23,414 | 1,301 | -22,112 | 11,465 | 19,911 | 31,376 | 9,263 | |
| 57. | Jul | 2025 | 72,864 | 22,578 | 1,212 | -21,366 | 11,465 | 19,600 | 31,065 | 9,699 | |
| 58. | Aug | 2025 | 73,700 | 21,741 | 1,125 | -20,616 | 11,465 | 19,289 | 30,754 | 10,137 | |
| 59. | Sep | 2025 | 74,536 | 20,905 | 1,042 | -19,863 | 11,465 | 18,978 | 30,443 | 10,579 | |
| 60. | Oct | 2025 | 75,372 | 20,069 | 962 | -19,107 | 11,465 | 18,667 | 30,132 | 11,024 | |
| End Of Year 5 | |||||||||||
| 61. | Nov | 2025 | 76,209 | 19,233 | 885 | -18,348 | 10,700 | 18,356 | 29,056 | 10,708 | |
| 62. | Dec | 2025 | 77,045 | 18,397 | 811 | -17,586 | 10,700 | 18,045 | 28,745 | 11,159 | |
| 63. | Jan | 2026 | 77,881 | 17,560 | 740 | -16,820 | 10,700 | 17,734 | 28,434 | 11,614 | |
| 64. | Feb | 2026 | 78,717 | 16,724 | 673 | -16,051 | 10,700 | 17,423 | 28,123 | 12,072 | |
| 65. | Mar | 2026 | 79,553 | 15,888 | 609 | -15,279 | 10,700 | 17,111 | 27,812 | 12,533 | |
| 66. | Apr | 2026 | 80,390 | 15,052 | 548 | -14,504 | 10,700 | 16,800 | 27,501 | 12,997 | |
| 67. | May | 2026 | 81,226 | 14,215 | 490 | -13,725 | 10,700 | 16,489 | 27,189 | 13,464 | |
| 68. | Jun | 2026 | 82,062 | 13,379 | 436 | -12,943 | 10,700 | 16,178 | 26,878 | 13,935 | |
| 69. | Jul | 2026 | 82,898 | 12,543 | 385 | -12,158 | 10,700 | 15,867 | 26,567 | 14,409 | |
| 70. | Aug | 2026 | 83,734 | 11,707 | 337 | -11,370 | 10,700 | 15,556 | 26,256 | 14,886 | |
| 71. | Sep | 2026 | 84,571 | 10,871 | 292 | -10,579 | 10,700 | 15,245 | 25,945 | 15,366 | |
| 72. | Oct | 2026 | 85,407 | 10,034 | 250 | -9,784 | 10,700 | 14,934 | 25,634 | 15,849 | |
| End Of Year 6 | |||||||||||
| 73. | Nov | 2026 | 86,243 | 9,198 | 212 | -8,987 | 9,936 | 14,622 | 24,558 | 15,572 | |
| 74. | Dec | 2026 | 87,079 | 8,362 | 176 | -8,186 | 9,936 | 14,311 | 24,247 | 16,061 | |
| 75. | Jan | 2027 | 87,915 | 7,526 | 144 | -7,382 | 9,936 | 14,000 | 23,936 | 16,555 | |
| 76. | Feb | 2027 | 88,752 | 6,690 | 115 | -6,574 | 9,936 | 13,689 | 23,625 | 17,051 | |
| 77. | Mar | 2027 | 89,588 | 5,853 | 90 | -5,764 | 9,936 | 13,378 | 23,314 | 17,550 | |
| 78. | Apr | 2027 | 90,424 | 5,017 | 67 | -4,950 | 9,936 | 13,067 | 23,003 | 18,053 | |
| 79. | May | 2027 | 91,260 | 4,181 | 48 | -4,133 | 9,936 | 12,756 | 22,692 | 18,559 | |
| 80. | Jun | 2027 | 92,096 | 3,345 | 32 | -3,313 | 9,936 | 12,445 | 22,381 | 19,068 | |
| 81. | Jul | 2027 | 92,933 | 2,509 | 19 | -2,489 | 9,936 | 12,134 | 22,069 | 19,580 | |
| 82. | Aug | 2027 | 93,769 | 1,672 | 10 | -1,663 | 9,936 | 11,822 | 21,758 | 20,096 | |
| 83. | Sep | 2027 | 94,605 | 836 | 3 | -833 | 9,936 | 11,511 | 21,447 | 20,614 | |
| 84. | Oct | 2027 | 95,441 | 0 | 0 | 0 | 9,936 | 11,200 | 21,136 | 21,136 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | Nov | 2027 | 95,441 | 0 | 0 | 0 | 9,172 | 10,889 | 20,061 | 20,061 | |
| 86. | Dec | 2027 | 95,441 | 0 | 0 | 0 | 9,172 | 10,578 | 19,750 | 19,750 | |
| 87. | Jan | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 10,267 | 19,438 | 19,438 | |
| 88. | Feb | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 9,956 | 19,127 | 19,127 | |
| 89. | Mar | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 9,645 | 18,816 | 18,816 | |
| 90. | Apr | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 9,334 | 18,505 | 18,505 | |
| 91. | May | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 9,022 | 18,194 | 18,194 | |
| 92. | Jun | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 8,711 | 17,883 | 17,883 | |
| 93. | Jul | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 8,400 | 17,572 | 17,572 | |
| 94. | Aug | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 8,089 | 17,261 | 17,261 | |
| 95. | Sep | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 7,778 | 16,950 | 16,950 | |
| 96. | Oct | 2028 | 95,441 | 0 | 0 | 0 | 9,172 | 7,467 | 16,638 | 16,638 | |
| End Of Year 8 | |||||||||||
| 97. | Nov | 2028 | 95,441 | 0 | 0 | 0 | 8,407 | 7,156 | 15,563 | 15,563 | |
| 98. | Dec | 2028 | 95,441 | 0 | 0 | 0 | 8,407 | 6,845 | 15,252 | 15,252 | |
| 99. | Jan | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 6,533 | 14,941 | 14,941 | |
| 100. | Feb | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 6,222 | 14,630 | 14,630 | |
| 101. | Mar | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 5,911 | 14,319 | 14,319 | |
| 102. | Apr | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 5,600 | 14,007 | 14,007 | |
| 103. | May | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 5,289 | 13,696 | 13,696 | |
| 104. | Jun | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 4,978 | 13,385 | 13,385 | |
| 105. | Jul | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 4,667 | 13,074 | 13,074 | |
| 106. | Aug | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 4,356 | 12,763 | 12,763 | |
| 107. | Sep | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 4,045 | 12,452 | 12,452 | |
| 108. | Oct | 2029 | 95,441 | 0 | 0 | 0 | 8,407 | 3,733 | 12,141 | 12,141 | |
| End Of Year 9 | |||||||||||
| 109. | Nov | 2029 | 95,441 | 0 | 0 | 0 | 7,643 | 3,422 | 11,065 | 11,065 | |
| 110. | Dec | 2029 | 95,441 | 0 | 0 | 0 | 7,643 | 3,111 | 10,754 | 10,754 | |
| 111. | Jan | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 2,800 | 10,443 | 10,443 | |
| 112. | Feb | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 2,489 | 10,132 | 10,132 | |
| 113. | Mar | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 2,178 | 9,821 | 9,821 | |
| 114. | Apr | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 1,867 | 9,510 | 9,510 | |
| 115. | May | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 1,556 | 9,199 | 9,199 | |
| 116. | Jun | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 1,244 | 8,887 | 8,887 | |
| 117. | Jul | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 933 | 8,576 | 8,576 | |
| 118. | Aug | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 622 | 8,265 | 8,265 | |
| 119. | Sep | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 311 | 7,954 | 7,954 | |
| 120. | Oct | 2030 | 95,441 | 0 | 0 | 0 | 7,643 | 0 | 7,643 | 7,643 | |
| 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.