- 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 ...
Honda CR-V 1.5 Turbo 7 Seater (A) Authorised Dealer Updated Loan Calculator
$171,999
Includes VES
(20 May 2021)
|
|
| Latest OMV: | $33,456 |
| VES: | $10,000 (C1) |
| Engine Cap: | 1498 cc Turbocharged |
| Power: | 190Bhp @ 5600rpm |
| Torque: | 243Nm @ 2000rpm |
| Type: | SUV |
| Euro NCAP: | N.A |
| User Ratings: |
N.A
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$171,999
Includes VES$10,000 (C1)
- Down Payment
- $68,800 (40% of Car Price)
- Monthly Installment
-
$1,468 for 7 years (84 months)
Loan Details
- Total Loan
-
$103,199
- Total Interest
-
$20,083
- Total Sum Paid
- $123,282 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$15,527
- COE
-
$59,501
- VES
-
$10,000 (C1)
- ARF Paid
-
$38,838
- PARF Rebate
-
You get back $19,419 at the end of 10th year (PARF Rebate)
- Road Tax
-
$683
| Loan Redemption Amount | Paper/Deregistration Value | |||
| Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
| Aug | 2021 | 121,814 | 88,134 | -14,070 |
| Sep | 2021 | 120,346 | 87,638 | -13,565 |
| Oct | 2021 | 118,879 | 87,142 | -13,055 |
| Nov | 2021 | 117,411 | 86,646 | -12,538 |
| Dec | 2021 | 115,943 | 86,151 | -12,017 |
| Jan | 2022 | 114,476 | 85,655 | -11,489 |
| Feb | 2022 | 113,008 | 85,159 | -10,956 |
| Mar | 2022 | 111,540 | 84,663 | -10,418 |
| Apr | 2022 | 110,073 | 84,167 | -9,873 |
| May | 2022 | 108,605 | 83,671 | -9,323 |
| Jun | 2022 | 107,138 | 83,176 | -8,768 |
| Jul | 2022 | 105,670 | 82,680 | -8,207 |
| End Of Year 1 | ||||
| Aug | 2022 | 104,202 | 82,184 | -7,640 |
| Sep | 2022 | 102,735 | 81,688 | -7,068 |
| Oct | 2022 | 101,267 | 81,192 | -6,490 |
| Nov | 2022 | 99,799 | 80,696 | -5,906 |
| Dec | 2022 | 98,332 | 80,200 | -5,317 |
| Jan | 2023 | 96,864 | 79,705 | -4,722 |
| Feb | 2023 | 95,396 | 79,209 | -4,121 |
| Mar | 2023 | 93,929 | 78,713 | -3,515 |
| Apr | 2023 | 92,461 | 78,217 | -2,903 |
| May | 2023 | 90,994 | 77,721 | -2,286 |
| Jun | 2023 | 89,526 | 77,225 | -1,663 |
| Jul | 2023 | 88,058 | 76,730 | -1,034 |
| End Of Year 2 | ||||
| Aug | 2023 | 86,591 | 76,234 | -400 |
| Sep | 2023 | 85,123 | 75,738 | 240 |
| Oct | 2023 | 83,655 | 75,242 | 885 |
| Nov | 2023 | 82,188 | 74,746 | 1,537 |
| Dec | 2023 | 80,720 | 74,250 | 2,193 |
| Jan | 2024 | 79,252 | 73,755 | 2,856 |
| Feb | 2024 | 77,785 | 73,259 | 3,524 |
| Mar | 2024 | 76,317 | 72,763 | 4,197 |
| Apr | 2024 | 74,849 | 72,267 | 4,877 |
| May | 2024 | 73,382 | 71,771 | 5,562 |
| Jun | 2024 | 71,914 | 71,275 | 6,252 |
| Jul | 2024 | 70,447 | 70,780 | 6,948 |
| End Of Year 3 | ||||
| Aug | 2024 | 68,979 | 70,284 | 7,650 |
| Sep | 2024 | 67,511 | 69,788 | 8,358 |
| Oct | 2024 | 66,044 | 69,292 | 9,071 |
| Nov | 2024 | 64,576 | 68,796 | 9,789 |
| Dec | 2024 | 63,108 | 68,300 | 10,513 |
| Jan | 2025 | 61,641 | 67,804 | 11,243 |
| Feb | 2025 | 60,173 | 67,309 | 11,979 |
| Mar | 2025 | 58,705 | 66,813 | 12,720 |
| Apr | 2025 | 57,238 | 66,317 | 13,467 |
| May | 2025 | 55,770 | 65,821 | 14,219 |
| Jun | 2025 | 54,303 | 65,325 | 14,977 |
| Jul | 2025 | 52,835 | 64,829 | 15,741 |
| End Of Year 4 | ||||
| Aug | 2025 | 51,367 | 64,334 | 16,510 |
| Sep | 2025 | 49,900 | 63,838 | 17,285 |
| Oct | 2025 | 48,432 | 63,342 | 18,066 |
| Nov | 2025 | 46,964 | 62,846 | 18,852 |
| Dec | 2025 | 45,497 | 62,350 | 19,644 |
| Jan | 2026 | 44,029 | 61,854 | 20,441 |
| Feb | 2026 | 42,561 | 61,359 | 21,244 |
| Mar | 2026 | 41,094 | 60,863 | 22,053 |
| Apr | 2026 | 39,626 | 60,367 | 22,867 |
| May | 2026 | 38,159 | 59,871 | 23,687 |
| Jun | 2026 | 36,691 | 59,375 | 24,512 |
| Jul | 2026 | 35,223 | 58,879 | 25,344 |
| End Of Year 5 | ||||
| Aug | 2026 | 33,756 | 56,442 | 24,238 |
| Sep | 2026 | 32,288 | 55,946 | 25,081 |
| Oct | 2026 | 30,820 | 55,450 | 25,929 |
| Nov | 2026 | 29,353 | 54,954 | 26,783 |
| Dec | 2026 | 27,885 | 54,458 | 27,642 |
| Jan | 2027 | 26,417 | 53,962 | 28,507 |
| Feb | 2027 | 24,950 | 53,466 | 29,377 |
| Mar | 2027 | 23,482 | 52,971 | 30,253 |
| Apr | 2027 | 22,015 | 52,475 | 31,135 |
| May | 2027 | 20,547 | 51,979 | 32,023 |
| Jun | 2027 | 19,079 | 51,483 | 32,916 |
| Jul | 2027 | 17,612 | 50,987 | 33,814 |
| End Of Year 6 | ||||
| Aug | 2027 | 16,144 | 48,550 | 32,777 |
| Sep | 2027 | 14,676 | 48,054 | 33,687 |
| Oct | 2027 | 13,209 | 47,558 | 34,602 |
| Nov | 2027 | 11,741 | 47,062 | 35,523 |
| Dec | 2027 | 10,273 | 46,566 | 36,450 |
| Jan | 2028 | 8,806 | 46,070 | 37,383 |
| Feb | 2028 | 7,338 | 45,574 | 38,321 |
| Mar | 2028 | 5,871 | 45,079 | 39,264 |
| Apr | 2028 | 4,403 | 44,583 | 40,214 |
| May | 2028 | 2,935 | 44,087 | 41,169 |
| Jun | 2028 | 1,468 | 43,591 | 42,129 |
| Jul | 2028 | 0 | 43,095 | 43,095 |
| End Of Year 7 | ||||
| Aug | 2028 | 0 | 40,657 | 40,657 |
| Sep | 2028 | 0 | 40,162 | 40,162 |
| Oct | 2028 | 0 | 39,666 | 39,666 |
| Nov | 2028 | 0 | 39,170 | 39,170 |
| Dec | 2028 | 0 | 38,674 | 38,674 |
| Jan | 2029 | 0 | 38,178 | 38,178 |
| Feb | 2029 | 0 | 37,682 | 37,682 |
| Mar | 2029 | 0 | 37,187 | 37,187 |
| Apr | 2029 | 0 | 36,691 | 36,691 |
| May | 2029 | 0 | 36,195 | 36,195 |
| Jun | 2029 | 0 | 35,699 | 35,699 |
| Jul | 2029 | 0 | 35,203 | 35,203 |
| End Of Year 8 | ||||
| Aug | 2029 | 0 | 32,765 | 32,765 |
| Sep | 2029 | 0 | 32,270 | 32,270 |
| Oct | 2029 | 0 | 31,774 | 31,774 |
| Nov | 2029 | 0 | 31,278 | 31,278 |
| Dec | 2029 | 0 | 30,782 | 30,782 |
| Jan | 2030 | 0 | 30,286 | 30,286 |
| Feb | 2030 | 0 | 29,790 | 29,790 |
| Mar | 2030 | 0 | 29,295 | 29,295 |
| Apr | 2030 | 0 | 28,799 | 28,799 |
| May | 2030 | 0 | 28,303 | 28,303 |
| Jun | 2030 | 0 | 27,807 | 27,807 |
| Jul | 2030 | 0 | 27,311 | 27,311 |
| End Of Year 9 | ||||
| Aug | 2030 | 0 | 24,873 | 24,873 |
| Sep | 2030 | 0 | 24,378 | 24,378 |
| Oct | 2030 | 0 | 23,882 | 23,882 |
| Nov | 2030 | 0 | 23,386 | 23,386 |
| Dec | 2030 | 0 | 22,890 | 22,890 |
| Jan | 2031 | 0 | 22,394 | 22,394 |
| Feb | 2031 | 0 | 21,898 | 21,898 |
| Mar | 2031 | 0 | 21,403 | 21,403 |
| Apr | 2031 | 0 | 20,907 | 20,907 |
| May | 2031 | 0 | 20,411 | 20,411 |
| Jun | 2031 | 0 | 19,915 | 19,915 |
| Jul | 2031 | 0 | 19,419 | 19,419 |
| 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. | Aug | 2021 | 70,268 | 121,814 | 19,610 | -102,204 | 29,129 | 59,005 | 88,134 | -14,070 | |
| 2. | Sep | 2021 | 71,735 | 120,346 | 19,143 | -101,203 | 29,129 | 58,509 | 87,638 | -13,565 | |
| 3. | Oct | 2021 | 73,203 | 118,879 | 18,682 | -100,197 | 29,129 | 58,013 | 87,142 | -13,055 | |
| 4. | Nov | 2021 | 74,671 | 117,411 | 18,226 | -99,185 | 29,129 | 57,518 | 86,646 | -12,538 | |
| 5. | Dec | 2021 | 76,138 | 115,943 | 17,776 | -98,167 | 29,129 | 57,022 | 86,151 | -12,017 | |
| 6. | Jan | 2022 | 77,606 | 114,476 | 17,332 | -97,144 | 29,129 | 56,526 | 85,655 | -11,489 | |
| 7. | Feb | 2022 | 79,073 | 113,008 | 16,893 | -96,115 | 29,129 | 56,030 | 85,159 | -10,956 | |
| 8. | Mar | 2022 | 80,541 | 111,540 | 16,460 | -95,081 | 29,129 | 55,534 | 84,663 | -10,418 | |
| 9. | Apr | 2022 | 82,009 | 110,073 | 16,032 | -94,041 | 29,129 | 55,038 | 84,167 | -9,873 | |
| 10. | May | 2022 | 83,476 | 108,605 | 15,610 | -92,995 | 29,129 | 54,543 | 83,671 | -9,323 | |
| 11. | Jun | 2022 | 84,944 | 107,138 | 15,194 | -91,943 | 29,129 | 54,047 | 83,176 | -8,768 | |
| 12. | Jul | 2022 | 86,412 | 105,670 | 14,783 | -90,886 | 29,129 | 53,551 | 82,680 | -8,207 | |
| End Of Year 1 | |||||||||||
| 13. | Aug | 2022 | 87,879 | 104,202 | 14,378 | -89,824 | 29,129 | 53,055 | 82,184 | -7,640 | |
| 14. | Sep | 2022 | 89,347 | 102,735 | 13,979 | -88,756 | 29,129 | 52,559 | 81,688 | -7,068 | |
| 15. | Oct | 2022 | 90,815 | 101,267 | 13,585 | -87,682 | 29,129 | 52,063 | 81,192 | -6,490 | |
| 16. | Nov | 2022 | 92,282 | 99,799 | 13,197 | -86,602 | 29,129 | 51,568 | 80,696 | -5,906 | |
| 17. | Dec | 2022 | 93,750 | 98,332 | 12,815 | -85,517 | 29,129 | 51,072 | 80,200 | -5,317 | |
| 18. | Jan | 2023 | 95,217 | 96,864 | 12,438 | -84,426 | 29,129 | 50,576 | 79,705 | -4,722 | |
| 19. | Feb | 2023 | 96,685 | 95,396 | 12,066 | -83,330 | 29,129 | 50,080 | 79,209 | -4,121 | |
| 20. | Mar | 2023 | 98,153 | 93,929 | 11,701 | -82,228 | 29,129 | 49,584 | 78,713 | -3,515 | |
| 21. | Apr | 2023 | 99,620 | 92,461 | 11,341 | -81,120 | 29,129 | 49,088 | 78,217 | -2,903 | |
| 22. | May | 2023 | 101,088 | 90,994 | 10,986 | -80,007 | 29,129 | 48,592 | 77,721 | -2,286 | |
| 23. | Jun | 2023 | 102,556 | 89,526 | 10,638 | -78,888 | 29,129 | 48,097 | 77,225 | -1,663 | |
| 24. | Jul | 2023 | 104,023 | 88,058 | 10,294 | -77,764 | 29,129 | 47,601 | 76,730 | -1,034 | |
| End Of Year 2 | |||||||||||
| 25. | Aug | 2023 | 105,491 | 86,591 | 9,957 | -76,634 | 29,129 | 47,105 | 76,234 | -400 | |
| 26. | Sep | 2023 | 106,959 | 85,123 | 9,625 | -75,498 | 29,129 | 46,609 | 75,738 | 240 | Break Even |
| 27. | Oct | 2023 | 108,426 | 83,655 | 9,299 | -74,357 | 29,129 | 46,113 | 75,242 | 885 | |
| 28. | Nov | 2023 | 109,894 | 82,188 | 8,978 | -73,210 | 29,129 | 45,617 | 74,746 | 1,537 | |
| 29. | Dec | 2023 | 111,361 | 80,720 | 8,663 | -72,057 | 29,129 | 45,122 | 74,250 | 2,193 | |
| 30. | Jan | 2024 | 112,829 | 79,252 | 8,354 | -70,899 | 29,129 | 44,626 | 73,755 | 2,856 | |
| 31. | Feb | 2024 | 114,297 | 77,785 | 8,050 | -69,735 | 29,129 | 44,130 | 73,259 | 3,524 | |
| 32. | Mar | 2024 | 115,764 | 76,317 | 7,752 | -68,565 | 29,129 | 43,634 | 72,763 | 4,197 | |
| 33. | Apr | 2024 | 117,232 | 74,849 | 7,459 | -67,390 | 29,129 | 43,138 | 72,267 | 4,877 | |
| 34. | May | 2024 | 118,700 | 73,382 | 7,172 | -66,210 | 29,129 | 42,642 | 71,771 | 5,562 | |
| 35. | Jun | 2024 | 120,167 | 71,914 | 6,891 | -65,023 | 29,129 | 42,147 | 71,275 | 6,252 | |
| 36. | Jul | 2024 | 121,635 | 70,447 | 6,615 | -63,831 | 29,129 | 41,651 | 70,780 | 6,948 | |
| End Of Year 3 | |||||||||||
| 37. | Aug | 2024 | 123,103 | 68,979 | 6,345 | -62,634 | 29,129 | 41,155 | 70,284 | 7,650 | |
| 38. | Sep | 2024 | 124,570 | 67,511 | 6,081 | -61,430 | 29,129 | 40,659 | 69,788 | 8,358 | |
| 39. | Oct | 2024 | 126,038 | 66,044 | 5,822 | -60,221 | 29,129 | 40,163 | 69,292 | 9,071 | |
| 40. | Nov | 2024 | 127,505 | 64,576 | 5,569 | -59,007 | 29,129 | 39,667 | 68,796 | 9,789 | |
| 41. | Dec | 2024 | 128,973 | 63,108 | 5,322 | -57,787 | 29,129 | 39,171 | 68,300 | 10,513 | |
| 42. | Jan | 2025 | 130,441 | 61,641 | 5,080 | -56,561 | 29,129 | 38,676 | 67,804 | 11,243 | |
| 43. | Feb | 2025 | 131,908 | 60,173 | 4,843 | -55,330 | 29,129 | 38,180 | 67,309 | 11,979 | |
| 44. | Mar | 2025 | 133,376 | 58,705 | 4,613 | -54,093 | 29,129 | 37,684 | 66,813 | 12,720 | |
| 45. | Apr | 2025 | 134,844 | 57,238 | 4,388 | -52,850 | 29,129 | 37,188 | 66,317 | 13,467 | |
| 46. | May | 2025 | 136,311 | 55,770 | 4,168 | -51,602 | 29,129 | 36,692 | 65,821 | 14,219 | |
| 47. | Jun | 2025 | 137,779 | 54,303 | 3,955 | -50,348 | 29,129 | 36,196 | 65,325 | 14,977 | |
| 48. | Jul | 2025 | 139,247 | 52,835 | 3,746 | -49,088 | 29,129 | 35,701 | 64,829 | 15,741 | |
| End Of Year 4 | |||||||||||
| 49. | Aug | 2025 | 140,714 | 51,367 | 3,544 | -47,823 | 29,129 | 35,205 | 64,334 | 16,510 | |
| 50. | Sep | 2025 | 142,182 | 49,900 | 3,347 | -46,553 | 29,129 | 34,709 | 63,838 | 17,285 | |
| 51. | Oct | 2025 | 143,649 | 48,432 | 3,156 | -45,276 | 29,129 | 34,213 | 63,342 | 18,066 | |
| 52. | Nov | 2025 | 145,117 | 46,964 | 2,970 | -43,994 | 29,129 | 33,717 | 62,846 | 18,852 | |
| 53. | Dec | 2025 | 146,585 | 45,497 | 2,790 | -42,707 | 29,129 | 33,221 | 62,350 | 19,644 | |
| 54. | Jan | 2026 | 148,052 | 44,029 | 2,616 | -41,413 | 29,129 | 32,726 | 61,854 | 20,441 | |
| 55. | Feb | 2026 | 149,520 | 42,561 | 2,447 | -40,114 | 29,129 | 32,230 | 61,359 | 21,244 | |
| 56. | Mar | 2026 | 150,988 | 41,094 | 2,284 | -38,810 | 29,129 | 31,734 | 60,863 | 22,053 | |
| 57. | Apr | 2026 | 152,455 | 39,626 | 2,126 | -37,500 | 29,129 | 31,238 | 60,367 | 22,867 | |
| 58. | May | 2026 | 153,923 | 38,159 | 1,975 | -36,184 | 29,129 | 30,742 | 59,871 | 23,687 | |
| 59. | Jun | 2026 | 155,391 | 36,691 | 1,828 | -34,863 | 29,129 | 30,246 | 59,375 | 24,512 | |
| 60. | Jul | 2026 | 156,858 | 35,223 | 1,688 | -33,536 | 29,129 | 29,751 | 58,879 | 25,344 | |
| End Of Year 5 | |||||||||||
| 61. | Aug | 2026 | 158,326 | 33,756 | 1,553 | -32,203 | 27,187 | 29,255 | 56,442 | 24,238 | |
| 62. | Sep | 2026 | 159,794 | 32,288 | 1,423 | -30,865 | 27,187 | 28,759 | 55,946 | 25,081 | |
| 63. | Oct | 2026 | 161,261 | 30,820 | 1,299 | -29,521 | 27,187 | 28,263 | 55,450 | 25,929 | |
| 64. | Nov | 2026 | 162,729 | 29,353 | 1,181 | -28,171 | 27,187 | 27,767 | 54,954 | 26,783 | |
| 65. | Dec | 2026 | 164,196 | 27,885 | 1,069 | -26,816 | 27,187 | 27,271 | 54,458 | 27,642 | |
| 66. | Jan | 2027 | 165,664 | 26,417 | 962 | -25,456 | 27,187 | 26,775 | 53,962 | 28,507 | |
| 67. | Feb | 2027 | 167,132 | 24,950 | 861 | -24,089 | 27,187 | 26,280 | 53,466 | 29,377 | |
| 68. | Mar | 2027 | 168,599 | 23,482 | 765 | -22,717 | 27,187 | 25,784 | 52,971 | 30,253 | |
| 69. | Apr | 2027 | 170,067 | 22,015 | 675 | -21,340 | 27,187 | 25,288 | 52,475 | 31,135 | |
| 70. | May | 2027 | 171,535 | 20,547 | 591 | -19,956 | 27,187 | 24,792 | 51,979 | 32,023 | |
| 71. | Jun | 2027 | 173,002 | 19,079 | 512 | -18,567 | 27,187 | 24,296 | 51,483 | 32,916 | |
| 72. | Jul | 2027 | 174,470 | 17,612 | 439 | -17,173 | 27,187 | 23,800 | 50,987 | 33,814 | |
| End Of Year 6 | |||||||||||
| 73. | Aug | 2027 | 175,938 | 16,144 | 371 | -15,773 | 25,245 | 23,305 | 48,550 | 32,777 | |
| 74. | Sep | 2027 | 177,405 | 14,676 | 309 | -14,367 | 25,245 | 22,809 | 48,054 | 33,687 | |
| 75. | Oct | 2027 | 178,873 | 13,209 | 253 | -12,956 | 25,245 | 22,313 | 47,558 | 34,602 | |
| 76. | Nov | 2027 | 180,340 | 11,741 | 203 | -11,539 | 25,245 | 21,817 | 47,062 | 35,523 | |
| 77. | Dec | 2027 | 181,808 | 10,273 | 158 | -10,116 | 25,245 | 21,321 | 46,566 | 36,450 | |
| 78. | Jan | 2028 | 183,276 | 8,806 | 118 | -8,688 | 25,245 | 20,825 | 46,070 | 37,383 | |
| 79. | Feb | 2028 | 184,743 | 7,338 | 84 | -7,254 | 25,245 | 20,330 | 45,574 | 38,321 | |
| 80. | Mar | 2028 | 186,211 | 5,871 | 56 | -5,814 | 25,245 | 19,834 | 45,079 | 39,264 | |
| 81. | Apr | 2028 | 187,679 | 4,403 | 34 | -4,369 | 25,245 | 19,338 | 44,583 | 40,214 | |
| 82. | May | 2028 | 189,146 | 2,935 | 17 | -2,918 | 25,245 | 18,842 | 44,087 | 41,169 | |
| 83. | Jun | 2028 | 190,614 | 1,468 | 6 | -1,462 | 25,245 | 18,346 | 43,591 | 42,129 | |
| 84. | Jul | 2028 | 192,082 | 0 | 0 | 0 | 25,245 | 17,850 | 43,095 | 43,095 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | Aug | 2028 | 192,082 | 0 | 0 | 0 | 23,303 | 17,354 | 40,657 | 40,657 | |
| 86. | Sep | 2028 | 192,082 | 0 | 0 | 0 | 23,303 | 16,859 | 40,162 | 40,162 | |
| 87. | Oct | 2028 | 192,082 | 0 | 0 | 0 | 23,303 | 16,363 | 39,666 | 39,666 | |
| 88. | Nov | 2028 | 192,082 | 0 | 0 | 0 | 23,303 | 15,867 | 39,170 | 39,170 | |
| 89. | Dec | 2028 | 192,082 | 0 | 0 | 0 | 23,303 | 15,371 | 38,674 | 38,674 | |
| 90. | Jan | 2029 | 192,082 | 0 | 0 | 0 | 23,303 | 14,875 | 38,178 | 38,178 | |
| 91. | Feb | 2029 | 192,082 | 0 | 0 | 0 | 23,303 | 14,379 | 37,682 | 37,682 | |
| 92. | Mar | 2029 | 192,082 | 0 | 0 | 0 | 23,303 | 13,884 | 37,187 | 37,187 | |
| 93. | Apr | 2029 | 192,082 | 0 | 0 | 0 | 23,303 | 13,388 | 36,691 | 36,691 | |
| 94. | May | 2029 | 192,082 | 0 | 0 | 0 | 23,303 | 12,892 | 36,195 | 36,195 | |
| 95. | Jun | 2029 | 192,082 | 0 | 0 | 0 | 23,303 | 12,396 | 35,699 | 35,699 | |
| 96. | Jul | 2029 | 192,082 | 0 | 0 | 0 | 23,303 | 11,900 | 35,203 | 35,203 | |
| End Of Year 8 | |||||||||||
| 97. | Aug | 2029 | 192,082 | 0 | 0 | 0 | 21,361 | 11,404 | 32,765 | 32,765 | |
| 98. | Sep | 2029 | 192,082 | 0 | 0 | 0 | 21,361 | 10,909 | 32,270 | 32,270 | |
| 99. | Oct | 2029 | 192,082 | 0 | 0 | 0 | 21,361 | 10,413 | 31,774 | 31,774 | |
| 100. | Nov | 2029 | 192,082 | 0 | 0 | 0 | 21,361 | 9,917 | 31,278 | 31,278 | |
| 101. | Dec | 2029 | 192,082 | 0 | 0 | 0 | 21,361 | 9,421 | 30,782 | 30,782 | |
| 102. | Jan | 2030 | 192,082 | 0 | 0 | 0 | 21,361 | 8,925 | 30,286 | 30,286 | |
| 103. | Feb | 2030 | 192,082 | 0 | 0 | 0 | 21,361 | 8,429 | 29,790 | 29,790 | |
| 104. | Mar | 2030 | 192,082 | 0 | 0 | 0 | 21,361 | 7,933 | 29,295 | 29,295 | |
| 105. | Apr | 2030 | 192,082 | 0 | 0 | 0 | 21,361 | 7,438 | 28,799 | 28,799 | |
| 106. | May | 2030 | 192,082 | 0 | 0 | 0 | 21,361 | 6,942 | 28,303 | 28,303 | |
| 107. | Jun | 2030 | 192,082 | 0 | 0 | 0 | 21,361 | 6,446 | 27,807 | 27,807 | |
| 108. | Jul | 2030 | 192,082 | 0 | 0 | 0 | 21,361 | 5,950 | 27,311 | 27,311 | |
| End Of Year 9 | |||||||||||
| 109. | Aug | 2030 | 192,082 | 0 | 0 | 0 | 19,419 | 5,454 | 24,873 | 24,873 | |
| 110. | Sep | 2030 | 192,082 | 0 | 0 | 0 | 19,419 | 4,958 | 24,378 | 24,378 | |
| 111. | Oct | 2030 | 192,082 | 0 | 0 | 0 | 19,419 | 4,463 | 23,882 | 23,882 | |
| 112. | Nov | 2030 | 192,082 | 0 | 0 | 0 | 19,419 | 3,967 | 23,386 | 23,386 | |
| 113. | Dec | 2030 | 192,082 | 0 | 0 | 0 | 19,419 | 3,471 | 22,890 | 22,890 | |
| 114. | Jan | 2031 | 192,082 | 0 | 0 | 0 | 19,419 | 2,975 | 22,394 | 22,394 | |
| 115. | Feb | 2031 | 192,082 | 0 | 0 | 0 | 19,419 | 2,479 | 21,898 | 21,898 | |
| 116. | Mar | 2031 | 192,082 | 0 | 0 | 0 | 19,419 | 1,983 | 21,403 | 21,403 | |
| 117. | Apr | 2031 | 192,082 | 0 | 0 | 0 | 19,419 | 1,488 | 20,907 | 20,907 | |
| 118. | May | 2031 | 192,082 | 0 | 0 | 0 | 19,419 | 992 | 20,411 | 20,411 | |
| 119. | Jun | 2031 | 192,082 | 0 | 0 | 0 | 19,419 | 496 | 19,915 | 19,915 | |
| 120. | Jul | 2031 | 192,082 | 0 | 0 | 0 | 19,419 | 0 | 19,419 | 19,419 | |
| 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.