- 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 ...
Mazda 3 M-Hybrid
1.5 Hatchback Elegance (A) Authorised Dealer Updated Loan Calculator
$110,888
Includes VES
(21 Jan 2021)
|
|
| Latest OMV: | $26,198 |
| VES: | $-20,000 (A2) |
| Engine Cap: | 1496 cc |
| Power: | 118Bhp @ 6000rpm |
| Torque: | 153Nm @ 4000rpm |
| Type: | 5 Door Hatch |
| Euro NCAP: | N.A |
| User Ratings: |
N.A
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$110,888
Includes VES$-20,000 (A1)
- Down Payment
- $44,356 (40% of Car Price)
- Monthly Installment
-
$947 for 7 years (84 months)
Loan Details
- Total Loan
-
$66,532
- Total Interest
-
$12,947
- Total Sum Paid
- $79,479 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$9,779
- COE
-
$48,510
- VES
-
$-20,000 (A1)
- ARF Paid
-
$18,198
- PARF Rebate
-
You get back $9,099 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 | 78,533 | 61,754 | -4,136 |
| Aug | 2021 | 77,587 | 61,350 | -3,895 |
| Sep | 2021 | 76,641 | 60,946 | -3,651 |
| Oct | 2021 | 75,694 | 60,542 | -3,403 |
| Nov | 2021 | 74,748 | 60,137 | -3,151 |
| Dec | 2021 | 73,802 | 59,733 | -2,895 |
| Jan | 2022 | 72,856 | 59,329 | -2,636 |
| Feb | 2022 | 71,910 | 58,925 | -2,374 |
| Mar | 2022 | 70,964 | 58,520 | -2,107 |
| Apr | 2022 | 70,017 | 58,116 | -1,837 |
| May | 2022 | 69,071 | 57,712 | -1,564 |
| Jun | 2022 | 68,125 | 57,308 | -1,287 |
| End Of Year 1 | ||||
| Jul | 2022 | 67,179 | 56,903 | -1,006 |
| Aug | 2022 | 66,233 | 56,499 | -721 |
| Sep | 2022 | 65,286 | 56,095 | -433 |
| Oct | 2022 | 64,340 | 55,691 | -142 |
| Nov | 2022 | 63,394 | 55,286 | 154 |
| Dec | 2022 | 62,448 | 54,882 | 453 |
| Jan | 2023 | 61,502 | 54,478 | 755 |
| Feb | 2023 | 60,556 | 54,074 | 1,061 |
| Mar | 2023 | 59,609 | 53,669 | 1,371 |
| Apr | 2023 | 58,663 | 53,265 | 1,685 |
| May | 2023 | 57,717 | 52,861 | 2,002 |
| Jun | 2023 | 56,771 | 52,457 | 2,322 |
| End Of Year 2 | ||||
| Jul | 2023 | 55,825 | 52,052 | 2,647 |
| Aug | 2023 | 54,878 | 51,648 | 2,975 |
| Sep | 2023 | 53,932 | 51,244 | 3,306 |
| Oct | 2023 | 52,986 | 50,840 | 3,642 |
| Nov | 2023 | 52,040 | 50,435 | 3,980 |
| Dec | 2023 | 51,094 | 50,031 | 4,323 |
| Jan | 2024 | 50,148 | 49,627 | 4,669 |
| Feb | 2024 | 49,201 | 49,223 | 5,019 |
| Mar | 2024 | 48,255 | 48,818 | 5,372 |
| Apr | 2024 | 47,309 | 48,414 | 5,729 |
| May | 2024 | 46,363 | 48,010 | 6,090 |
| Jun | 2024 | 45,417 | 47,606 | 6,454 |
| End Of Year 3 | ||||
| Jul | 2024 | 44,470 | 47,201 | 6,822 |
| Aug | 2024 | 43,524 | 46,797 | 7,193 |
| Sep | 2024 | 42,578 | 46,393 | 7,568 |
| Oct | 2024 | 41,632 | 45,989 | 7,947 |
| Nov | 2024 | 40,686 | 45,584 | 8,329 |
| Dec | 2024 | 39,740 | 45,180 | 8,715 |
| Jan | 2025 | 38,793 | 44,776 | 9,105 |
| Feb | 2025 | 37,847 | 44,372 | 9,498 |
| Mar | 2025 | 36,901 | 43,967 | 9,895 |
| Apr | 2025 | 35,955 | 43,563 | 10,296 |
| May | 2025 | 35,009 | 43,159 | 10,700 |
| Jun | 2025 | 34,062 | 42,755 | 11,107 |
| End Of Year 4 | ||||
| Jul | 2025 | 33,116 | 42,350 | 11,519 |
| Aug | 2025 | 32,170 | 41,946 | 11,934 |
| Sep | 2025 | 31,224 | 41,542 | 12,352 |
| Oct | 2025 | 30,278 | 41,138 | 12,775 |
| Nov | 2025 | 29,332 | 40,733 | 13,200 |
| Dec | 2025 | 28,385 | 40,329 | 13,630 |
| Jan | 2026 | 27,439 | 39,925 | 14,063 |
| Feb | 2026 | 26,493 | 39,521 | 14,500 |
| Mar | 2026 | 25,547 | 39,116 | 14,940 |
| Apr | 2026 | 24,601 | 38,712 | 15,384 |
| May | 2026 | 23,655 | 38,308 | 15,832 |
| Jun | 2026 | 22,708 | 37,904 | 16,283 |
| End Of Year 5 | ||||
| Jul | 2026 | 21,762 | 36,589 | 15,828 |
| Aug | 2026 | 20,816 | 36,185 | 16,287 |
| Sep | 2026 | 19,870 | 35,781 | 16,749 |
| Oct | 2026 | 18,924 | 35,377 | 17,215 |
| Nov | 2026 | 17,977 | 34,972 | 17,684 |
| Dec | 2026 | 17,031 | 34,568 | 18,157 |
| Jan | 2027 | 16,085 | 34,164 | 18,634 |
| Feb | 2027 | 15,139 | 33,760 | 19,114 |
| Mar | 2027 | 14,193 | 33,355 | 19,598 |
| Apr | 2027 | 13,247 | 32,951 | 20,085 |
| May | 2027 | 12,300 | 32,547 | 20,577 |
| Jun | 2027 | 11,354 | 32,143 | 21,071 |
| End Of Year 6 | ||||
| Jul | 2027 | 10,408 | 30,828 | 20,660 |
| Aug | 2027 | 9,462 | 30,424 | 21,162 |
| Sep | 2027 | 8,516 | 30,020 | 21,668 |
| Oct | 2027 | 7,569 | 29,616 | 22,177 |
| Nov | 2027 | 6,623 | 29,211 | 22,690 |
| Dec | 2027 | 5,677 | 28,807 | 23,206 |
| Jan | 2028 | 4,731 | 28,403 | 23,726 |
| Feb | 2028 | 3,785 | 27,999 | 24,250 |
| Mar | 2028 | 2,839 | 27,594 | 24,778 |
| Apr | 2028 | 1,892 | 27,190 | 25,309 |
| May | 2028 | 946 | 26,786 | 25,843 |
| Jun | 2028 | 0 | 26,382 | 26,382 |
| End Of Year 7 | ||||
| Jul | 2028 | 0 | 25,068 | 25,068 |
| Aug | 2028 | 0 | 24,663 | 24,663 |
| Sep | 2028 | 0 | 24,259 | 24,259 |
| Oct | 2028 | 0 | 23,855 | 23,855 |
| Nov | 2028 | 0 | 23,451 | 23,451 |
| Dec | 2028 | 0 | 23,046 | 23,046 |
| Jan | 2029 | 0 | 22,642 | 22,642 |
| Feb | 2029 | 0 | 22,238 | 22,238 |
| Mar | 2029 | 0 | 21,834 | 21,834 |
| Apr | 2029 | 0 | 21,429 | 21,429 |
| May | 2029 | 0 | 21,025 | 21,025 |
| Jun | 2029 | 0 | 20,621 | 20,621 |
| End Of Year 8 | ||||
| Jul | 2029 | 0 | 19,307 | 19,307 |
| Aug | 2029 | 0 | 18,902 | 18,902 |
| Sep | 2029 | 0 | 18,498 | 18,498 |
| Oct | 2029 | 0 | 18,094 | 18,094 |
| Nov | 2029 | 0 | 17,690 | 17,690 |
| Dec | 2029 | 0 | 17,285 | 17,285 |
| Jan | 2030 | 0 | 16,881 | 16,881 |
| Feb | 2030 | 0 | 16,477 | 16,477 |
| Mar | 2030 | 0 | 16,073 | 16,073 |
| Apr | 2030 | 0 | 15,668 | 15,668 |
| May | 2030 | 0 | 15,264 | 15,264 |
| Jun | 2030 | 0 | 14,860 | 14,860 |
| End Of Year 9 | ||||
| Jul | 2030 | 0 | 13,546 | 13,546 |
| Aug | 2030 | 0 | 13,142 | 13,142 |
| Sep | 2030 | 0 | 12,737 | 12,737 |
| Oct | 2030 | 0 | 12,333 | 12,333 |
| Nov | 2030 | 0 | 11,929 | 11,929 |
| Dec | 2030 | 0 | 11,525 | 11,525 |
| Jan | 2031 | 0 | 11,120 | 11,120 |
| Feb | 2031 | 0 | 10,716 | 10,716 |
| Mar | 2031 | 0 | 10,312 | 10,312 |
| Apr | 2031 | 0 | 9,908 | 9,908 |
| May | 2031 | 0 | 9,503 | 9,503 |
| Jun | 2031 | 0 | 9,099 | 9,099 |
| 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 | 45,302 | 78,533 | 12,642 | -65,890 | 13,649 | 48,106 | 61,754 | -4,136 | |
| 2. | Aug | 2021 | 46,248 | 77,587 | 12,341 | -65,245 | 13,649 | 47,702 | 61,350 | -3,895 | |
| 3. | Sep | 2021 | 47,195 | 76,641 | 12,044 | -64,596 | 13,649 | 47,297 | 60,946 | -3,651 | |
| 4. | Oct | 2021 | 48,141 | 75,694 | 11,750 | -63,944 | 13,649 | 46,893 | 60,542 | -3,403 | |
| 5. | Nov | 2021 | 49,087 | 74,748 | 11,460 | -63,288 | 13,649 | 46,489 | 60,137 | -3,151 | |
| 6. | Dec | 2021 | 50,033 | 73,802 | 11,174 | -62,628 | 13,649 | 46,085 | 59,733 | -2,895 | |
| 7. | Jan | 2022 | 50,979 | 72,856 | 10,891 | -61,965 | 13,649 | 45,680 | 59,329 | -2,636 | |
| 8. | Feb | 2022 | 51,925 | 71,910 | 10,612 | -61,298 | 13,649 | 45,276 | 58,925 | -2,374 | |
| 9. | Mar | 2022 | 52,872 | 70,964 | 10,336 | -60,628 | 13,649 | 44,872 | 58,520 | -2,107 | |
| 10. | Apr | 2022 | 53,818 | 70,017 | 10,064 | -59,953 | 13,649 | 44,468 | 58,116 | -1,837 | |
| 11. | May | 2022 | 54,764 | 69,071 | 9,796 | -59,276 | 13,649 | 44,063 | 57,712 | -1,564 | |
| 12. | Jun | 2022 | 55,710 | 68,125 | 9,531 | -58,594 | 13,649 | 43,659 | 57,308 | -1,287 | |
| End Of Year 1 | |||||||||||
| 13. | Jul | 2022 | 56,656 | 67,179 | 9,270 | -57,909 | 13,649 | 43,255 | 56,903 | -1,006 | |
| 14. | Aug | 2022 | 57,603 | 66,233 | 9,012 | -57,220 | 13,649 | 42,851 | 56,499 | -721 | |
| 15. | Sep | 2022 | 58,549 | 65,286 | 8,758 | -56,528 | 13,649 | 42,446 | 56,095 | -433 | |
| 16. | Oct | 2022 | 59,495 | 64,340 | 8,508 | -55,832 | 13,649 | 42,042 | 55,691 | -142 | |
| 17. | Nov | 2022 | 60,441 | 63,394 | 8,262 | -55,133 | 13,649 | 41,638 | 55,286 | 154 | Break Even |
| 18. | Dec | 2022 | 61,387 | 62,448 | 8,019 | -54,429 | 13,649 | 41,234 | 54,882 | 453 | |
| 19. | Jan | 2023 | 62,333 | 61,502 | 7,779 | -53,723 | 13,649 | 40,829 | 54,478 | 755 | |
| 20. | Feb | 2023 | 63,280 | 60,556 | 7,543 | -53,012 | 13,649 | 40,425 | 54,074 | 1,061 | |
| 21. | Mar | 2023 | 64,226 | 59,609 | 7,311 | -52,298 | 13,649 | 40,021 | 53,669 | 1,371 | |
| 22. | Apr | 2023 | 65,172 | 58,663 | 7,083 | -51,580 | 13,649 | 39,617 | 53,265 | 1,685 | |
| 23. | May | 2023 | 66,118 | 57,717 | 6,858 | -50,859 | 13,649 | 39,212 | 52,861 | 2,002 | |
| 24. | Jun | 2023 | 67,064 | 56,771 | 6,637 | -50,134 | 13,649 | 38,808 | 52,457 | 2,322 | |
| End Of Year 2 | |||||||||||
| 25. | Jul | 2023 | 68,011 | 55,825 | 6,419 | -49,405 | 13,649 | 38,404 | 52,052 | 2,647 | |
| 26. | Aug | 2023 | 68,957 | 54,878 | 6,205 | -48,673 | 13,649 | 38,000 | 51,648 | 2,975 | |
| 27. | Sep | 2023 | 69,903 | 53,932 | 5,995 | -47,937 | 13,649 | 37,595 | 51,244 | 3,306 | |
| 28. | Oct | 2023 | 70,849 | 52,986 | 5,788 | -47,198 | 13,649 | 37,191 | 50,840 | 3,642 | |
| 29. | Nov | 2023 | 71,795 | 52,040 | 5,585 | -46,455 | 13,649 | 36,787 | 50,435 | 3,980 | |
| 30. | Dec | 2023 | 72,741 | 51,094 | 5,386 | -45,708 | 13,649 | 36,383 | 50,031 | 4,323 | |
| 31. | Jan | 2024 | 73,688 | 50,148 | 5,190 | -44,958 | 13,649 | 35,978 | 49,627 | 4,669 | |
| 32. | Feb | 2024 | 74,634 | 49,201 | 4,998 | -44,204 | 13,649 | 35,574 | 49,223 | 5,019 | |
| 33. | Mar | 2024 | 75,580 | 48,255 | 4,809 | -43,446 | 13,649 | 35,170 | 48,818 | 5,372 | |
| 34. | Apr | 2024 | 76,526 | 47,309 | 4,624 | -42,685 | 13,649 | 34,766 | 48,414 | 5,729 | |
| 35. | May | 2024 | 77,472 | 46,363 | 4,443 | -41,920 | 13,649 | 34,361 | 48,010 | 6,090 | |
| 36. | Jun | 2024 | 78,418 | 45,417 | 4,265 | -41,152 | 13,649 | 33,957 | 47,606 | 6,454 | |
| End Of Year 3 | |||||||||||
| 37. | Jul | 2024 | 79,365 | 44,470 | 4,091 | -40,380 | 13,649 | 33,553 | 47,201 | 6,822 | |
| 38. | Aug | 2024 | 80,311 | 43,524 | 3,920 | -39,604 | 13,649 | 33,149 | 46,797 | 7,193 | |
| 39. | Sep | 2024 | 81,257 | 42,578 | 3,754 | -38,825 | 13,649 | 32,744 | 46,393 | 7,568 | |
| 40. | Oct | 2024 | 82,203 | 41,632 | 3,590 | -38,042 | 13,649 | 32,340 | 45,989 | 7,947 | |
| 41. | Nov | 2024 | 83,149 | 40,686 | 3,431 | -37,255 | 13,649 | 31,936 | 45,584 | 8,329 | |
| 42. | Dec | 2024 | 84,096 | 39,740 | 3,275 | -36,465 | 13,649 | 31,532 | 45,180 | 8,715 | |
| 43. | Jan | 2025 | 85,042 | 38,793 | 3,123 | -35,671 | 13,649 | 31,127 | 44,776 | 9,105 | |
| 44. | Feb | 2025 | 85,988 | 37,847 | 2,974 | -34,873 | 13,649 | 30,723 | 44,372 | 9,498 | |
| 45. | Mar | 2025 | 86,934 | 36,901 | 2,829 | -34,072 | 13,649 | 30,319 | 43,967 | 9,895 | |
| 46. | Apr | 2025 | 87,880 | 35,955 | 2,687 | -33,267 | 13,649 | 29,915 | 43,563 | 10,296 | |
| 47. | May | 2025 | 88,826 | 35,009 | 2,550 | -32,459 | 13,649 | 29,510 | 43,159 | 10,700 | |
| 48. | Jun | 2025 | 89,773 | 34,062 | 2,415 | -31,647 | 13,649 | 29,106 | 42,755 | 11,107 | |
| End Of Year 4 | |||||||||||
| 49. | Jul | 2025 | 90,719 | 33,116 | 2,285 | -30,832 | 13,649 | 28,702 | 42,350 | 11,519 | |
| 50. | Aug | 2025 | 91,665 | 32,170 | 2,158 | -30,012 | 13,649 | 28,298 | 41,946 | 11,934 | |
| 51. | Sep | 2025 | 92,611 | 31,224 | 2,035 | -29,189 | 13,649 | 27,893 | 41,542 | 12,352 | |
| 52. | Oct | 2025 | 93,557 | 30,278 | 1,915 | -28,363 | 13,649 | 27,489 | 41,138 | 12,775 | |
| 53. | Nov | 2025 | 94,504 | 29,332 | 1,799 | -27,533 | 13,649 | 27,085 | 40,733 | 13,200 | |
| 54. | Dec | 2025 | 95,450 | 28,385 | 1,686 | -26,699 | 13,649 | 26,681 | 40,329 | 13,630 | |
| 55. | Jan | 2026 | 96,396 | 27,439 | 1,578 | -25,862 | 13,649 | 26,276 | 39,925 | 14,063 | |
| 56. | Feb | 2026 | 97,342 | 26,493 | 1,472 | -25,021 | 13,649 | 25,872 | 39,521 | 14,500 | |
| 57. | Mar | 2026 | 98,288 | 25,547 | 1,371 | -24,176 | 13,649 | 25,468 | 39,116 | 14,940 | |
| 58. | Apr | 2026 | 99,234 | 24,601 | 1,273 | -23,328 | 13,649 | 25,064 | 38,712 | 15,384 | |
| 59. | May | 2026 | 100,181 | 23,655 | 1,179 | -22,476 | 13,649 | 24,659 | 38,308 | 15,832 | |
| 60. | Jun | 2026 | 101,127 | 22,708 | 1,088 | -21,620 | 13,649 | 24,255 | 37,904 | 16,283 | |
| End Of Year 5 | |||||||||||
| 61. | Jul | 2026 | 102,073 | 21,762 | 1,001 | -20,761 | 12,739 | 23,851 | 36,589 | 15,828 | |
| 62. | Aug | 2026 | 103,019 | 20,816 | 918 | -19,898 | 12,739 | 23,447 | 36,185 | 16,287 | |
| 63. | Sep | 2026 | 103,965 | 19,870 | 838 | -19,032 | 12,739 | 23,042 | 35,781 | 16,749 | |
| 64. | Oct | 2026 | 104,912 | 18,924 | 762 | -18,162 | 12,739 | 22,638 | 35,377 | 17,215 | |
| 65. | Nov | 2026 | 105,858 | 17,977 | 689 | -17,288 | 12,739 | 22,234 | 34,972 | 17,684 | |
| 66. | Dec | 2026 | 106,804 | 17,031 | 620 | -16,411 | 12,739 | 21,830 | 34,568 | 18,157 | |
| 67. | Jan | 2027 | 107,750 | 16,085 | 555 | -15,530 | 12,739 | 21,425 | 34,164 | 18,634 | |
| 68. | Feb | 2027 | 108,696 | 15,139 | 493 | -14,646 | 12,739 | 21,021 | 33,760 | 19,114 | |
| 69. | Mar | 2027 | 109,642 | 14,193 | 435 | -13,758 | 12,739 | 20,617 | 33,355 | 19,598 | |
| 70. | Apr | 2027 | 110,589 | 13,247 | 381 | -12,866 | 12,739 | 20,213 | 32,951 | 20,085 | |
| 71. | May | 2027 | 111,535 | 12,300 | 330 | -11,970 | 12,739 | 19,808 | 32,547 | 20,577 | |
| 72. | Jun | 2027 | 112,481 | 11,354 | 283 | -11,071 | 12,739 | 19,404 | 32,143 | 21,071 | |
| End Of Year 6 | |||||||||||
| 73. | Jul | 2027 | 113,427 | 10,408 | 239 | -10,169 | 11,829 | 19,000 | 30,828 | 20,660 | |
| 74. | Aug | 2027 | 114,373 | 9,462 | 199 | -9,262 | 11,829 | 18,596 | 30,424 | 21,162 | |
| 75. | Sep | 2027 | 115,320 | 8,516 | 163 | -8,352 | 11,829 | 18,191 | 30,020 | 21,668 | |
| 76. | Oct | 2027 | 116,266 | 7,569 | 131 | -7,439 | 11,829 | 17,787 | 29,616 | 22,177 | |
| 77. | Nov | 2027 | 117,212 | 6,623 | 102 | -6,522 | 11,829 | 17,383 | 29,211 | 22,690 | |
| 78. | Dec | 2027 | 118,158 | 5,677 | 76 | -5,601 | 11,829 | 16,979 | 28,807 | 23,206 | |
| 79. | Jan | 2028 | 119,104 | 4,731 | 54 | -4,677 | 11,829 | 16,574 | 28,403 | 23,726 | |
| 80. | Feb | 2028 | 120,050 | 3,785 | 36 | -3,748 | 11,829 | 16,170 | 27,999 | 24,250 | |
| 81. | Mar | 2028 | 120,997 | 2,839 | 22 | -2,817 | 11,829 | 15,766 | 27,594 | 24,778 | |
| 82. | Apr | 2028 | 121,943 | 1,892 | 11 | -1,881 | 11,829 | 15,362 | 27,190 | 25,309 | |
| 83. | May | 2028 | 122,889 | 946 | 4 | -943 | 11,829 | 14,957 | 26,786 | 25,843 | |
| 84. | Jun | 2028 | 123,835 | 0 | 0 | 0 | 11,829 | 14,553 | 26,382 | 26,382 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | Jul | 2028 | 123,835 | 0 | 0 | 0 | 10,919 | 14,149 | 25,068 | 25,068 | |
| 86. | Aug | 2028 | 123,835 | 0 | 0 | 0 | 10,919 | 13,745 | 24,663 | 24,663 | |
| 87. | Sep | 2028 | 123,835 | 0 | 0 | 0 | 10,919 | 13,340 | 24,259 | 24,259 | |
| 88. | Oct | 2028 | 123,835 | 0 | 0 | 0 | 10,919 | 12,936 | 23,855 | 23,855 | |
| 89. | Nov | 2028 | 123,835 | 0 | 0 | 0 | 10,919 | 12,532 | 23,451 | 23,451 | |
| 90. | Dec | 2028 | 123,835 | 0 | 0 | 0 | 10,919 | 12,128 | 23,046 | 23,046 | |
| 91. | Jan | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 11,723 | 22,642 | 22,642 | |
| 92. | Feb | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 11,319 | 22,238 | 22,238 | |
| 93. | Mar | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 10,915 | 21,834 | 21,834 | |
| 94. | Apr | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 10,511 | 21,429 | 21,429 | |
| 95. | May | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 10,106 | 21,025 | 21,025 | |
| 96. | Jun | 2029 | 123,835 | 0 | 0 | 0 | 10,919 | 9,702 | 20,621 | 20,621 | |
| End Of Year 8 | |||||||||||
| 97. | Jul | 2029 | 123,835 | 0 | 0 | 0 | 10,009 | 9,298 | 19,307 | 19,307 | |
| 98. | Aug | 2029 | 123,835 | 0 | 0 | 0 | 10,009 | 8,894 | 18,902 | 18,902 | |
| 99. | Sep | 2029 | 123,835 | 0 | 0 | 0 | 10,009 | 8,489 | 18,498 | 18,498 | |
| 100. | Oct | 2029 | 123,835 | 0 | 0 | 0 | 10,009 | 8,085 | 18,094 | 18,094 | |
| 101. | Nov | 2029 | 123,835 | 0 | 0 | 0 | 10,009 | 7,681 | 17,690 | 17,690 | |
| 102. | Dec | 2029 | 123,835 | 0 | 0 | 0 | 10,009 | 7,277 | 17,285 | 17,285 | |
| 103. | Jan | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 6,872 | 16,881 | 16,881 | |
| 104. | Feb | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 6,468 | 16,477 | 16,477 | |
| 105. | Mar | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 6,064 | 16,073 | 16,073 | |
| 106. | Apr | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 5,660 | 15,668 | 15,668 | |
| 107. | May | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 5,255 | 15,264 | 15,264 | |
| 108. | Jun | 2030 | 123,835 | 0 | 0 | 0 | 10,009 | 4,851 | 14,860 | 14,860 | |
| End Of Year 9 | |||||||||||
| 109. | Jul | 2030 | 123,835 | 0 | 0 | 0 | 9,099 | 4,447 | 13,546 | 13,546 | |
| 110. | Aug | 2030 | 123,835 | 0 | 0 | 0 | 9,099 | 4,043 | 13,142 | 13,142 | |
| 111. | Sep | 2030 | 123,835 | 0 | 0 | 0 | 9,099 | 3,638 | 12,737 | 12,737 | |
| 112. | Oct | 2030 | 123,835 | 0 | 0 | 0 | 9,099 | 3,234 | 12,333 | 12,333 | |
| 113. | Nov | 2030 | 123,835 | 0 | 0 | 0 | 9,099 | 2,830 | 11,929 | 11,929 | |
| 114. | Dec | 2030 | 123,835 | 0 | 0 | 0 | 9,099 | 2,426 | 11,525 | 11,525 | |
| 115. | Jan | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 2,021 | 11,120 | 11,120 | |
| 116. | Feb | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 1,617 | 10,716 | 10,716 | |
| 117. | Mar | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 1,213 | 10,312 | 10,312 | |
| 118. | Apr | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 809 | 9,908 | 9,908 | |
| 119. | May | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 404 | 9,503 | 9,503 | |
| 120. | Jun | 2031 | 123,835 | 0 | 0 | 0 | 9,099 | 0 | 9,099 | 9,099 | |
| 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.