- 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 6 SP 23 SDN Updated Loan Calculator
| This car is no longer available in the market. | |
| Latest OMV: | $23,980 |
| Engine Cap: | 2261 cc |
| Power: | 167Bhp @ 6500rpm |
| Torque: | 211Nm @ 4000rpm |
| Type: | Sedan |
| Euro NCAP: |
|
| User Ratings: |
N.A
 
|
Authorized Dealer
Results
Financial Commitment
- Car Price
-
$92,800
- Down Payment
- $37,120 (40% of Car Price)
- Monthly Installment
-
$792 for 7 years (84 months)
Loan Details
- Total Loan
-
$55,680
- Total Interest
-
$10,835
- Total Sum Paid
- $66,515 at the end of 7 years (84 months)
Other Car Financial Details
- Annual Depreciation
-
$8,081
- COE
-
$52,309
- ARF Paid
-
$25,572
- PARF Rebate
-
You get back $12,786 at the end of 10th year (PARF Rebate)
- Road Tax
-
$1,518
| Loan Redemption Amount | Paper/Deregistration Value | |||
| Month | Year |
Loan Redemption Amount |
Dereg Value |
Cash Position |
| May | 2021 | 65,723 | 71,052 | 15,909 |
| Jun | 2021 | 64,932 | 70,616 | 16,013 |
| Jul | 2021 | 64,140 | 70,180 | 16,120 |
| Aug | 2021 | 63,348 | 69,744 | 16,230 |
| Sep | 2021 | 62,556 | 69,308 | 16,343 |
| Oct | 2021 | 61,764 | 68,873 | 16,459 |
| Nov | 2021 | 60,972 | 68,437 | 16,579 |
| Dec | 2021 | 60,181 | 68,001 | 16,701 |
| Jan | 2022 | 59,389 | 67,565 | 16,826 |
| Feb | 2022 | 58,597 | 67,129 | 16,954 |
| Mar | 2022 | 57,805 | 66,693 | 17,086 |
| Apr | 2022 | 57,013 | 66,257 | 17,220 |
| End Of Year 1 | ||||
| May | 2022 | 56,221 | 65,821 | 17,358 |
| Jun | 2022 | 55,429 | 65,385 | 17,498 |
| Jul | 2022 | 54,638 | 64,949 | 17,642 |
| Aug | 2022 | 53,846 | 64,513 | 17,788 |
| Sep | 2022 | 53,054 | 64,078 | 17,938 |
| Oct | 2022 | 52,262 | 63,642 | 18,090 |
| Nov | 2022 | 51,470 | 63,206 | 18,246 |
| Dec | 2022 | 50,678 | 62,770 | 18,405 |
| Jan | 2023 | 49,886 | 62,334 | 18,566 |
| Feb | 2023 | 49,095 | 61,898 | 18,731 |
| Mar | 2023 | 48,303 | 61,462 | 18,899 |
| Apr | 2023 | 47,511 | 61,026 | 19,069 |
| End Of Year 2 | ||||
| May | 2023 | 46,719 | 60,590 | 19,243 |
| Jun | 2023 | 45,927 | 60,154 | 19,420 |
| Jul | 2023 | 45,135 | 59,718 | 19,600 |
| Aug | 2023 | 44,344 | 59,283 | 19,783 |
| Sep | 2023 | 43,552 | 58,847 | 19,969 |
| Oct | 2023 | 42,760 | 58,411 | 20,158 |
| Nov | 2023 | 41,968 | 57,975 | 20,350 |
| Dec | 2023 | 41,176 | 57,539 | 20,545 |
| Jan | 2024 | 40,384 | 57,103 | 20,743 |
| Feb | 2024 | 39,592 | 56,667 | 20,944 |
| Mar | 2024 | 38,801 | 56,231 | 21,149 |
| Apr | 2024 | 38,009 | 55,795 | 21,356 |
| End Of Year 3 | ||||
| May | 2024 | 37,217 | 55,359 | 21,566 |
| Jun | 2024 | 36,425 | 54,923 | 21,779 |
| Jul | 2024 | 35,633 | 54,488 | 21,996 |
| Aug | 2024 | 34,841 | 54,052 | 22,215 |
| Sep | 2024 | 34,050 | 53,616 | 22,437 |
| Oct | 2024 | 33,258 | 53,180 | 22,663 |
| Nov | 2024 | 32,466 | 52,744 | 22,891 |
| Dec | 2024 | 31,674 | 52,308 | 23,123 |
| Jan | 2025 | 30,882 | 51,872 | 23,357 |
| Feb | 2025 | 30,090 | 51,436 | 23,595 |
| Mar | 2025 | 29,298 | 51,000 | 23,836 |
| Apr | 2025 | 28,507 | 50,564 | 24,079 |
| End Of Year 4 | ||||
| May | 2025 | 27,715 | 50,128 | 24,326 |
| Jun | 2025 | 26,923 | 49,693 | 24,576 |
| Jul | 2025 | 26,131 | 49,257 | 24,828 |
| Aug | 2025 | 25,339 | 48,821 | 25,084 |
| Sep | 2025 | 24,547 | 48,385 | 25,343 |
| Oct | 2025 | 23,755 | 47,949 | 25,605 |
| Nov | 2025 | 22,964 | 47,513 | 25,870 |
| Dec | 2025 | 22,172 | 47,077 | 26,138 |
| Jan | 2026 | 21,380 | 46,641 | 26,409 |
| Feb | 2026 | 20,588 | 46,205 | 26,683 |
| Mar | 2026 | 19,796 | 45,769 | 26,960 |
| Apr | 2026 | 19,004 | 45,334 | 27,240 |
| End Of Year 5 | ||||
| May | 2026 | 18,213 | 43,619 | 26,244 |
| Jun | 2026 | 17,421 | 43,183 | 26,530 |
| Jul | 2026 | 16,629 | 42,747 | 26,819 |
| Aug | 2026 | 15,837 | 42,311 | 27,112 |
| Sep | 2026 | 15,045 | 41,875 | 27,407 |
| Oct | 2026 | 14,253 | 41,439 | 27,705 |
| Nov | 2026 | 13,461 | 41,004 | 28,006 |
| Dec | 2026 | 12,670 | 40,568 | 28,311 |
| Jan | 2027 | 11,878 | 40,132 | 28,618 |
| Feb | 2027 | 11,086 | 39,696 | 28,929 |
| Mar | 2027 | 10,294 | 39,260 | 29,242 |
| Apr | 2027 | 9,502 | 38,824 | 29,559 |
| End Of Year 6 | ||||
| May | 2027 | 8,710 | 37,109 | 28,599 |
| Jun | 2027 | 7,918 | 36,674 | 28,922 |
| Jul | 2027 | 7,127 | 36,238 | 29,248 |
| Aug | 2027 | 6,335 | 35,802 | 29,576 |
| Sep | 2027 | 5,543 | 35,366 | 29,908 |
| Oct | 2027 | 4,751 | 34,930 | 30,243 |
| Nov | 2027 | 3,959 | 34,494 | 30,580 |
| Dec | 2027 | 3,167 | 34,058 | 30,921 |
| Jan | 2028 | 2,376 | 33,622 | 31,265 |
| Feb | 2028 | 1,584 | 33,186 | 31,612 |
| Mar | 2028 | 792 | 32,750 | 31,962 |
| Apr | 2028 | 0 | 32,315 | 32,315 |
| End Of Year 7 | ||||
| May | 2028 | 0 | 30,600 | 30,600 |
| Jun | 2028 | 0 | 30,164 | 30,164 |
| Jul | 2028 | 0 | 29,728 | 29,728 |
| Aug | 2028 | 0 | 29,292 | 29,292 |
| Sep | 2028 | 0 | 28,856 | 28,856 |
| Oct | 2028 | 0 | 28,420 | 28,420 |
| Nov | 2028 | 0 | 27,985 | 27,985 |
| Dec | 2028 | 0 | 27,549 | 27,549 |
| Jan | 2029 | 0 | 27,113 | 27,113 |
| Feb | 2029 | 0 | 26,677 | 26,677 |
| Mar | 2029 | 0 | 26,241 | 26,241 |
| Apr | 2029 | 0 | 25,805 | 25,805 |
| End Of Year 8 | ||||
| May | 2029 | 0 | 24,090 | 24,090 |
| Jun | 2029 | 0 | 23,655 | 23,655 |
| Jul | 2029 | 0 | 23,219 | 23,219 |
| Aug | 2029 | 0 | 22,783 | 22,783 |
| Sep | 2029 | 0 | 22,347 | 22,347 |
| Oct | 2029 | 0 | 21,911 | 21,911 |
| Nov | 2029 | 0 | 21,475 | 21,475 |
| Dec | 2029 | 0 | 21,039 | 21,039 |
| Jan | 2030 | 0 | 20,603 | 20,603 |
| Feb | 2030 | 0 | 20,167 | 20,167 |
| Mar | 2030 | 0 | 19,731 | 19,731 |
| Apr | 2030 | 0 | 19,296 | 19,296 |
| End Of Year 9 | ||||
| May | 2030 | 0 | 17,581 | 17,581 |
| Jun | 2030 | 0 | 17,145 | 17,145 |
| Jul | 2030 | 0 | 16,709 | 16,709 |
| Aug | 2030 | 0 | 16,273 | 16,273 |
| Sep | 2030 | 0 | 15,837 | 15,837 |
| Oct | 2030 | 0 | 15,401 | 15,401 |
| Nov | 2030 | 0 | 14,966 | 14,966 |
| Dec | 2030 | 0 | 14,530 | 14,530 |
| Jan | 2031 | 0 | 14,094 | 14,094 |
| Feb | 2031 | 0 | 13,658 | 13,658 |
| Mar | 2031 | 0 | 13,222 | 13,222 |
| Apr | 2031 | 0 | 12,786 | 12,786 |
| 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. | May | 2021 | 37,912 | 65,723 | 10,580 | -55,143 | 19,179 | 51,873 | 71,052 | 15,909 | |
| 2. | Jun | 2021 | 38,704 | 64,932 | 10,328 | -54,603 | 19,179 | 51,437 | 70,616 | 16,013 | |
| 3. | Jul | 2021 | 39,496 | 64,140 | 10,080 | -54,060 | 19,179 | 51,001 | 70,180 | 16,120 | |
| 4. | Aug | 2021 | 40,287 | 63,348 | 9,834 | -53,514 | 19,179 | 50,565 | 69,744 | 16,230 | |
| 5. | Sep | 2021 | 41,079 | 62,556 | 9,591 | -52,965 | 19,179 | 50,129 | 69,308 | 16,343 | |
| 6. | Oct | 2021 | 41,871 | 61,764 | 9,351 | -52,413 | 19,179 | 49,694 | 68,873 | 16,459 | |
| 7. | Nov | 2021 | 42,663 | 60,972 | 9,114 | -51,858 | 19,179 | 49,258 | 68,437 | 16,579 | |
| 8. | Dec | 2021 | 43,455 | 60,181 | 8,881 | -51,300 | 19,179 | 48,822 | 68,001 | 16,701 | |
| 9. | Jan | 2022 | 44,247 | 59,389 | 8,650 | -50,739 | 19,179 | 48,386 | 67,565 | 16,826 | |
| 10. | Feb | 2022 | 45,038 | 58,597 | 8,422 | -50,174 | 19,179 | 47,950 | 67,129 | 16,954 | |
| 11. | Mar | 2022 | 45,830 | 57,805 | 8,198 | -49,607 | 19,179 | 47,514 | 66,693 | 17,086 | |
| 12. | Apr | 2022 | 46,622 | 57,013 | 7,976 | -49,037 | 19,179 | 47,078 | 66,257 | 17,220 | |
| End Of Year 1 | |||||||||||
| 13. | May | 2022 | 47,414 | 56,221 | 7,758 | -48,464 | 19,179 | 46,642 | 65,821 | 17,358 | |
| 14. | Jun | 2022 | 48,206 | 55,429 | 7,542 | -47,887 | 19,179 | 46,206 | 65,385 | 17,498 | |
| 15. | Jul | 2022 | 48,998 | 54,638 | 7,330 | -47,308 | 19,179 | 45,770 | 64,949 | 17,642 | |
| 16. | Aug | 2022 | 49,790 | 53,846 | 7,120 | -46,725 | 19,179 | 45,334 | 64,513 | 17,788 | |
| 17. | Sep | 2022 | 50,581 | 53,054 | 6,914 | -46,140 | 19,179 | 44,899 | 64,078 | 17,938 | |
| 18. | Oct | 2022 | 51,373 | 52,262 | 6,711 | -45,551 | 19,179 | 44,463 | 63,642 | 18,090 | |
| 19. | Nov | 2022 | 52,165 | 51,470 | 6,510 | -44,960 | 19,179 | 44,027 | 63,206 | 18,246 | |
| 20. | Dec | 2022 | 52,957 | 50,678 | 6,313 | -44,365 | 19,179 | 43,591 | 62,770 | 18,405 | |
| 21. | Jan | 2023 | 53,749 | 49,886 | 6,119 | -43,768 | 19,179 | 43,155 | 62,334 | 18,566 | |
| 22. | Feb | 2023 | 54,541 | 49,095 | 5,928 | -43,167 | 19,179 | 42,719 | 61,898 | 18,731 | |
| 23. | Mar | 2023 | 55,333 | 48,303 | 5,739 | -42,563 | 19,179 | 42,283 | 61,462 | 18,899 | |
| 24. | Apr | 2023 | 56,124 | 47,511 | 5,554 | -41,957 | 19,179 | 41,847 | 61,026 | 19,069 | |
| End Of Year 2 | |||||||||||
| 25. | May | 2023 | 56,916 | 46,719 | 5,372 | -41,347 | 19,179 | 41,411 | 60,590 | 19,243 | |
| 26. | Jun | 2023 | 57,708 | 45,927 | 5,193 | -40,734 | 19,179 | 40,975 | 60,154 | 19,420 | |
| 27. | Jul | 2023 | 58,500 | 45,135 | 5,017 | -40,118 | 19,179 | 40,539 | 59,718 | 19,600 | |
| 28. | Aug | 2023 | 59,292 | 44,344 | 4,844 | -39,500 | 19,179 | 40,104 | 59,283 | 19,783 | |
| 29. | Sep | 2023 | 60,084 | 43,552 | 4,674 | -38,878 | 19,179 | 39,668 | 58,847 | 19,969 | |
| 30. | Oct | 2023 | 60,875 | 42,760 | 4,507 | -38,253 | 19,179 | 39,232 | 58,411 | 20,158 | |
| 31. | Nov | 2023 | 61,667 | 41,968 | 4,343 | -37,625 | 19,179 | 38,796 | 57,975 | 20,350 | |
| 32. | Dec | 2023 | 62,459 | 41,176 | 4,182 | -36,994 | 19,179 | 38,360 | 57,539 | 20,545 | |
| 33. | Jan | 2024 | 63,251 | 40,384 | 4,025 | -36,360 | 19,179 | 37,924 | 57,103 | 20,743 | |
| 34. | Feb | 2024 | 64,043 | 39,592 | 3,870 | -35,723 | 19,179 | 37,488 | 56,667 | 20,944 | |
| 35. | Mar | 2024 | 64,835 | 38,801 | 3,718 | -35,083 | 19,179 | 37,052 | 56,231 | 21,149 | |
| 36. | Apr | 2024 | 65,627 | 38,009 | 3,569 | -34,439 | 19,179 | 36,616 | 55,795 | 21,356 | |
| End Of Year 3 | |||||||||||
| 37. | May | 2024 | 66,418 | 37,217 | 3,424 | -33,793 | 19,179 | 36,180 | 55,359 | 21,566 | |
| 38. | Jun | 2024 | 67,210 | 36,425 | 3,281 | -33,144 | 19,179 | 35,744 | 54,923 | 21,779 | |
| 39. | Jul | 2024 | 68,002 | 35,633 | 3,141 | -32,492 | 19,179 | 35,309 | 54,488 | 21,996 | |
| 40. | Aug | 2024 | 68,794 | 34,841 | 3,005 | -31,837 | 19,179 | 34,873 | 54,052 | 22,215 | |
| 41. | Sep | 2024 | 69,586 | 34,050 | 2,871 | -31,178 | 19,179 | 34,437 | 53,616 | 22,437 | |
| 42. | Oct | 2024 | 70,378 | 33,258 | 2,741 | -30,517 | 19,179 | 34,001 | 53,180 | 22,663 | |
| 43. | Nov | 2024 | 71,170 | 32,466 | 2,613 | -29,853 | 19,179 | 33,565 | 52,744 | 22,891 | |
| 44. | Dec | 2024 | 71,961 | 31,674 | 2,489 | -29,185 | 19,179 | 33,129 | 52,308 | 23,123 | |
| 45. | Jan | 2025 | 72,753 | 30,882 | 2,367 | -28,515 | 19,179 | 32,693 | 51,872 | 23,357 | |
| 46. | Feb | 2025 | 73,545 | 30,090 | 2,249 | -27,841 | 19,179 | 32,257 | 51,436 | 23,595 | |
| 47. | Mar | 2025 | 74,337 | 29,298 | 2,134 | -27,165 | 19,179 | 31,821 | 51,000 | 23,836 | |
| 48. | Apr | 2025 | 75,129 | 28,507 | 2,021 | -26,485 | 19,179 | 31,385 | 50,564 | 24,079 | |
| End Of Year 4 | |||||||||||
| 49. | May | 2025 | 75,921 | 27,715 | 1,912 | -25,803 | 19,179 | 30,949 | 50,128 | 24,326 | |
| 50. | Jun | 2025 | 76,712 | 26,923 | 1,806 | -25,117 | 19,179 | 30,514 | 49,693 | 24,576 | |
| 51. | Jul | 2025 | 77,504 | 26,131 | 1,703 | -24,428 | 19,179 | 30,078 | 49,257 | 24,828 | |
| 52. | Aug | 2025 | 78,296 | 25,339 | 1,603 | -23,737 | 19,179 | 29,642 | 48,821 | 25,084 | |
| 53. | Sep | 2025 | 79,088 | 24,547 | 1,505 | -23,042 | 19,179 | 29,206 | 48,385 | 25,343 | |
| 54. | Oct | 2025 | 79,880 | 23,755 | 1,411 | -22,344 | 19,179 | 28,770 | 47,949 | 25,605 | |
| 55. | Nov | 2025 | 80,672 | 22,964 | 1,320 | -21,643 | 19,179 | 28,334 | 47,513 | 25,870 | |
| 56. | Dec | 2025 | 81,464 | 22,172 | 1,232 | -20,940 | 19,179 | 27,898 | 47,077 | 26,138 | |
| 57. | Jan | 2026 | 82,255 | 21,380 | 1,147 | -20,233 | 19,179 | 27,462 | 46,641 | 26,409 | |
| 58. | Feb | 2026 | 83,047 | 20,588 | 1,065 | -19,523 | 19,179 | 27,026 | 46,205 | 26,683 | |
| 59. | Mar | 2026 | 83,839 | 19,796 | 986 | -18,810 | 19,179 | 26,590 | 45,769 | 26,960 | |
| 60. | Apr | 2026 | 84,631 | 19,004 | 911 | -18,094 | 19,179 | 26,155 | 45,334 | 27,240 | |
| End Of Year 5 | |||||||||||
| 61. | May | 2026 | 85,423 | 18,213 | 838 | -17,375 | 17,900 | 25,719 | 43,619 | 26,244 | |
| 62. | Jun | 2026 | 86,215 | 17,421 | 768 | -16,653 | 17,900 | 25,283 | 43,183 | 26,530 | |
| 63. | Jul | 2026 | 87,006 | 16,629 | 701 | -15,928 | 17,900 | 24,847 | 42,747 | 26,819 | |
| 64. | Aug | 2026 | 87,798 | 15,837 | 637 | -15,200 | 17,900 | 24,411 | 42,311 | 27,112 | |
| 65. | Sep | 2026 | 88,590 | 15,045 | 577 | -14,468 | 17,900 | 23,975 | 41,875 | 27,407 | |
| 66. | Oct | 2026 | 89,382 | 14,253 | 519 | -13,734 | 17,900 | 23,539 | 41,439 | 27,705 | |
| 67. | Nov | 2026 | 90,174 | 13,461 | 464 | -12,997 | 17,900 | 23,103 | 41,004 | 28,006 | |
| 68. | Dec | 2026 | 90,966 | 12,670 | 413 | -12,257 | 17,900 | 22,667 | 40,568 | 28,311 | |
| 69. | Jan | 2027 | 91,758 | 11,878 | 364 | -11,514 | 17,900 | 22,231 | 40,132 | 28,618 | |
| 70. | Feb | 2027 | 92,549 | 11,086 | 319 | -10,767 | 17,900 | 21,795 | 39,696 | 28,929 | |
| 71. | Mar | 2027 | 93,341 | 10,294 | 276 | -10,018 | 17,900 | 21,360 | 39,260 | 29,242 | |
| 72. | Apr | 2027 | 94,133 | 9,502 | 237 | -9,265 | 17,900 | 20,924 | 38,824 | 29,559 | |
| End Of Year 6 | |||||||||||
| 73. | May | 2027 | 94,925 | 8,710 | 200 | -8,510 | 16,622 | 20,488 | 37,109 | 28,599 | |
| 74. | Jun | 2027 | 95,717 | 7,918 | 167 | -7,752 | 16,622 | 20,052 | 36,674 | 28,922 | |
| 75. | Jul | 2027 | 96,509 | 7,127 | 137 | -6,990 | 16,622 | 19,616 | 36,238 | 29,248 | |
| 76. | Aug | 2027 | 97,301 | 6,335 | 109 | -6,226 | 16,622 | 19,180 | 35,802 | 29,576 | |
| 77. | Sep | 2027 | 98,092 | 5,543 | 85 | -5,458 | 16,622 | 18,744 | 35,366 | 29,908 | |
| 78. | Oct | 2027 | 98,884 | 4,751 | 64 | -4,687 | 16,622 | 18,308 | 34,930 | 30,243 | |
| 79. | Nov | 2027 | 99,676 | 3,959 | 46 | -3,914 | 16,622 | 17,872 | 34,494 | 30,580 | |
| 80. | Dec | 2027 | 100,468 | 3,167 | 30 | -3,137 | 16,622 | 17,436 | 34,058 | 30,921 | |
| 81. | Jan | 2028 | 101,260 | 2,376 | 18 | -2,357 | 16,622 | 17,000 | 33,622 | 31,265 | |
| 82. | Feb | 2028 | 102,052 | 1,584 | 9 | -1,575 | 16,622 | 16,565 | 33,186 | 31,612 | |
| 83. | Mar | 2028 | 102,843 | 792 | 3 | -789 | 16,622 | 16,129 | 32,750 | 31,962 | |
| 84. | Apr | 2028 | 103,635 | 0 | 0 | 0 | 16,622 | 15,693 | 32,315 | 32,315 | Loan Fully Paid |
| End Of Year 7 | |||||||||||
| 85. | May | 2028 | 103,635 | 0 | 0 | 0 | 15,343 | 15,257 | 30,600 | 30,600 | |
| 86. | Jun | 2028 | 103,635 | 0 | 0 | 0 | 15,343 | 14,821 | 30,164 | 30,164 | |
| 87. | Jul | 2028 | 103,635 | 0 | 0 | 0 | 15,343 | 14,385 | 29,728 | 29,728 | |
| 88. | Aug | 2028 | 103,635 | 0 | 0 | 0 | 15,343 | 13,949 | 29,292 | 29,292 | |
| 89. | Sep | 2028 | 103,635 | 0 | 0 | 0 | 15,343 | 13,513 | 28,856 | 28,856 | |
| 90. | Oct | 2028 | 103,635 | 0 | 0 | 0 | 15,343 | 13,077 | 28,420 | 28,420 | |
| 91. | Nov | 2028 | 103,635 | 0 | 0 | 0 | 15,343 | 12,641 | 27,985 | 27,985 | |
| 92. | Dec | 2028 | 103,635 | 0 | 0 | 0 | 15,343 | 12,205 | 27,549 | 27,549 | |
| 93. | Jan | 2029 | 103,635 | 0 | 0 | 0 | 15,343 | 11,770 | 27,113 | 27,113 | |
| 94. | Feb | 2029 | 103,635 | 0 | 0 | 0 | 15,343 | 11,334 | 26,677 | 26,677 | |
| 95. | Mar | 2029 | 103,635 | 0 | 0 | 0 | 15,343 | 10,898 | 26,241 | 26,241 | |
| 96. | Apr | 2029 | 103,635 | 0 | 0 | 0 | 15,343 | 10,462 | 25,805 | 25,805 | |
| End Of Year 8 | |||||||||||
| 97. | May | 2029 | 103,635 | 0 | 0 | 0 | 14,065 | 10,026 | 24,090 | 24,090 | |
| 98. | Jun | 2029 | 103,635 | 0 | 0 | 0 | 14,065 | 9,590 | 23,655 | 23,655 | |
| 99. | Jul | 2029 | 103,635 | 0 | 0 | 0 | 14,065 | 9,154 | 23,219 | 23,219 | |
| 100. | Aug | 2029 | 103,635 | 0 | 0 | 0 | 14,065 | 8,718 | 22,783 | 22,783 | |
| 101. | Sep | 2029 | 103,635 | 0 | 0 | 0 | 14,065 | 8,282 | 22,347 | 22,347 | |
| 102. | Oct | 2029 | 103,635 | 0 | 0 | 0 | 14,065 | 7,846 | 21,911 | 21,911 | |
| 103. | Nov | 2029 | 103,635 | 0 | 0 | 0 | 14,065 | 7,410 | 21,475 | 21,475 | |
| 104. | Dec | 2029 | 103,635 | 0 | 0 | 0 | 14,065 | 6,975 | 21,039 | 21,039 | |
| 105. | Jan | 2030 | 103,635 | 0 | 0 | 0 | 14,065 | 6,539 | 20,603 | 20,603 | |
| 106. | Feb | 2030 | 103,635 | 0 | 0 | 0 | 14,065 | 6,103 | 20,167 | 20,167 | |
| 107. | Mar | 2030 | 103,635 | 0 | 0 | 0 | 14,065 | 5,667 | 19,731 | 19,731 | |
| 108. | Apr | 2030 | 103,635 | 0 | 0 | 0 | 14,065 | 5,231 | 19,296 | 19,296 | |
| End Of Year 9 | |||||||||||
| 109. | May | 2030 | 103,635 | 0 | 0 | 0 | 12,786 | 4,795 | 17,581 | 17,581 | |
| 110. | Jun | 2030 | 103,635 | 0 | 0 | 0 | 12,786 | 4,359 | 17,145 | 17,145 | |
| 111. | Jul | 2030 | 103,635 | 0 | 0 | 0 | 12,786 | 3,923 | 16,709 | 16,709 | |
| 112. | Aug | 2030 | 103,635 | 0 | 0 | 0 | 12,786 | 3,487 | 16,273 | 16,273 | |
| 113. | Sep | 2030 | 103,635 | 0 | 0 | 0 | 12,786 | 3,051 | 15,837 | 15,837 | |
| 114. | Oct | 2030 | 103,635 | 0 | 0 | 0 | 12,786 | 2,615 | 15,401 | 15,401 | |
| 115. | Nov | 2030 | 103,635 | 0 | 0 | 0 | 12,786 | 2,180 | 14,966 | 14,966 | |
| 116. | Dec | 2030 | 103,635 | 0 | 0 | 0 | 12,786 | 1,744 | 14,530 | 14,530 | |
| 117. | Jan | 2031 | 103,635 | 0 | 0 | 0 | 12,786 | 1,308 | 14,094 | 14,094 | |
| 118. | Feb | 2031 | 103,635 | 0 | 0 | 0 | 12,786 | 872 | 13,658 | 13,658 | |
| 119. | Mar | 2031 | 103,635 | 0 | 0 | 0 | 12,786 | 436 | 13,222 | 13,222 | |
| 120. | Apr | 2031 | 103,635 | 0 | 0 | 0 | 12,786 | 0 | 12,786 | 12,786 | |
| 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.