Jaguar F-PACE 3.0 V6 Supercharged R-Sport

$219,800

Print Ad

Used Car Loan Calculator

» Updated for MAS Restrictions on 26 May 2016

Car Price

Down Payment

of Car Price

Car Registration Date

11 Nov 2016 (5 years, 10 months remaining)

Loan Term

Months

(5 years, 10 months )

Interest Rate

OMV:

$63,374 Information

Based on this OMV and registration date, this car is eligible for minimum 40% down payment.

COE:

$56,206

Car Category:

PARF Car For car registered from March 2013, the minimum PARF rebate is 50% ARF.

(min PARF 50% of ARF)

Results

Financial Commitment

Car Price: $219,800
Monthly Installment: $2,211.50 /month for 5 years, 10 months (70 months)

Upfront Payment

Transfer Fee: $25
Down Payment: $87,920 (40% of Car Price)
1st Installment: $2,211.50
Total Upfront Payment: $90,156.50

Loan Details

Total Loan: $131,880
Total Interest: $22,925
Total Sum Paid: $154,805 at the end of 5 years, 10 months (70 months)

Other Car Financial Details

COE: $56,206
ARF Paid: $86,073
PARF Rebate: You get back $43,037 at the end of 10th year (PARF Rebate)
Annual Depreciation: $30,522

				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.	Feb	2021	90,132	152,594	22,279	-130,314	47,531	32,318	79,849	-50,465
2.	Mar	2021	92,343	150,382	21,643	-128,739	47,531	31,850	79,381	-49,359
3.	Apr	2021	94,555	148,171	21,015	-127,155	47,531	31,382	78,912	-48,243
4.	May	2021	96,766	145,959	20,397	-125,562	47,531	30,913	78,444	-47,118
5.	Jun	2021	98,978	143,748	19,789	-123,959	47,531	30,445	77,975	-45,984
6.	Jul	2021	101,189	141,536	19,189	-122,347	47,531	29,977	77,507	-44,840
7.	Aug	2021	103,401	139,325	18,598	-120,726	47,531	29,508	77,039	-43,688
8.	Sep	2021	105,612	137,113	18,017	-119,096	47,531	29,040	76,570	-42,526
9.	Oct	2021	107,824	134,902	17,445	-117,456	47,531	28,571	76,102	-41,354
10.	Nov	2021	110,035	132,690	16,882	-115,808	47,531	28,103	75,634	-40,174
11.	Dec	2021	112,247	130,479	16,329	-114,150	44,362	27,635	71,996	-42,153
12.	Jan	2022	114,458	128,267	15,785	-112,482	44,362	27,166	71,528	-40,954
End Of Year 1 of Loan
13.	Feb	2022	116,670	126,056	15,250	-110,806	44,362	26,698	71,060	-39,746
14.	Mar	2022	118,881	123,844	14,724	-109,120	44,362	26,229	70,591	-38,529
15.	Apr	2022	121,093	121,633	14,207	-107,425	44,362	25,761	70,123	-37,303
16.	May	2022	123,304	119,421	13,700	-105,721	44,362	25,293	69,655	-36,067
17.	Jun	2022	125,516	117,210	13,202	-104,008	44,362	24,824	69,186	-34,822
18.	Jul	2022	127,727	114,998	12,713	-102,285	44,362	24,356	68,718	-33,568
19.	Aug	2022	129,939	112,787	12,233	-100,554	44,362	23,888	68,249	-32,304
20.	Sep	2022	132,150	110,575	11,762	-98,813	44,362	23,419	67,781	-31,032
21.	Oct	2022	134,362	108,364	11,301	-97,062	44,362	22,951	67,313	-29,750
22.	Nov	2022	136,573	106,152	10,849	-95,303	44,362	22,482	66,844	-28,459
23.	Dec	2022	138,785	103,941	10,406	-93,534	41,193	22,014	63,207	-30,327
24.	Jan	2023	140,996	101,729	9,973	-91,756	41,193	21,546	62,739	-29,018
End Of Year 2 of Loan
25.	Feb	2023	143,208	99,518	9,548	-89,969	41,193	21,077	62,270	-27,699
26.	Mar	2023	145,419	97,306	9,133	-88,173	41,193	20,609	61,802	-26,371
27.	Apr	2023	147,631	95,095	8,727	-86,367	41,193	20,140	61,334	-25,034
28.	May	2023	149,842	92,883	8,331	-84,553	41,193	19,672	60,865	-23,687
29.	Jun	2023	152,054	90,672	7,943	-82,729	41,193	19,204	60,397	-22,332
30.	Jul	2023	154,265	88,460	7,565	-80,895	41,193	18,735	59,928	-20,967
31.	Aug	2023	156,477	86,249	7,196	-79,053	41,193	18,267	59,460	-19,593
32.	Sep	2023	158,688	84,037	6,836	-77,201	41,193	17,799	58,992	-18,209
33.	Oct	2023	160,900	81,826	6,485	-75,340	41,193	17,330	58,523	-16,817
34.	Nov	2023	163,111	79,614	6,144	-73,470	41,193	16,862	58,055	-15,415
35.	Dec	2023	165,323	77,403	5,812	-71,591	38,024	16,393	54,418	-17,173
36.	Jan	2024	167,534	75,191	5,489	-69,702	38,024	15,925	53,949	-15,753
End Of Year 3 of Loan
37.	Feb	2024	169,746	72,980	5,175	-67,804	38,024	15,457	53,481	-14,323
38.	Mar	2024	171,957	70,768	4,871	-65,897	38,024	14,988	53,013	-12,884
39.	Apr	2024	174,169	68,557	4,576	-63,981	38,024	14,520	52,544	-11,436
40.	May	2024	176,380	66,345	4,290	-62,055	38,024	14,052	52,076	-9,979
41.	Jun	2024	178,592	64,134	4,013	-60,121	38,024	13,583	51,608	-8,513
42.	Jul	2024	180,803	61,922	3,746	-58,177	38,024	13,115	51,139	-7,037
43.	Aug	2024	183,015	59,711	3,487	-56,223	38,024	12,646	50,671	-5,553
44.	Sep	2024	185,226	57,499	3,238	-54,261	38,024	12,178	50,202	-4,059
45.	Oct	2024	187,438	55,288	2,998	-52,289	38,024	11,710	49,734	-2,555
46.	Nov	2024	189,649	53,076	2,768	-50,308	38,024	11,241	49,266	-1,043
47.	Dec	2024	191,861	50,865	2,546	-48,318	34,856	10,773	45,629	-2,690
48.	Jan	2025	194,072	48,653	2,334	-46,319	34,856	10,304	45,160	-1,159
End Of Year 4 of Loan
49.	Feb	2025	196,284	46,442	2,131	-44,310	34,856	9,836	44,692	381	Break Even
50.	Mar	2025	198,495	44,230	1,937	-42,293	34,856	9,368	44,223	1,931
51.	Apr	2025	200,707	42,019	1,753	-40,266	34,856	8,899	43,755	3,489
52.	May	2025	202,918	39,807	1,578	-38,229	34,856	8,431	43,287	5,057
53.	Jun	2025	205,130	37,596	1,411	-36,184	34,856	7,963	42,818	6,634
54.	Jul	2025	207,341	35,384	1,255	-34,129	34,856	7,494	42,350	8,220
55.	Aug	2025	209,553	33,173	1,107	-32,065	34,856	7,026	41,881	9,816
56.	Sep	2025	211,764	30,961	969	-29,992	34,856	6,557	41,413	11,421
57.	Oct	2025	213,976	28,750	840	-27,910	34,856	6,089	40,945	13,035
58.	Nov	2025	216,187	26,538	720	-25,818	34,856	5,621	40,476	14,658
59.	Dec	2025	218,399	24,327	609	-23,718	31,687	5,152	36,839	13,122
60.	Jan	2026	220,610	22,115	507	-21,608	31,687	4,684	36,371	14,763
End Of Year 5 of Loan
61.	Feb	2026	222,822	19,904	415	-19,488	31,687	4,215	35,902	16,414
62.	Mar	2026	225,033	17,692	332	-17,360	31,687	3,747	35,434	18,074
63.	Apr	2026	227,245	15,481	258	-15,222	31,687	3,279	34,966	19,743
64.	May	2026	229,456	13,269	194	-13,075	31,687	2,810	34,497	21,422
65.	Jun	2026	231,668	11,058	138	-10,919	31,687	2,342	34,029	23,110
66.	Jul	2026	233,879	8,846	92	-8,754	31,687	1,874	33,561	24,807
67.	Aug	2026	236,091	6,635	55	-6,579	31,687	1,405	33,092	26,513
68.	Sep	2026	238,302	4,423	28	-4,395	31,687	937	32,624	28,228
69.	Oct	2026	240,514	2,212	9	-2,202	31,687	468	32,155	29,953
70.	Nov	2026	242,725	0	0	0	31,687	0	31,687	31,687	Loan Fully Paid

Loan Redemption Amount			Paper/Deregistration Value
Month	Year	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.	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'.
Feb	2021	-130,314	79,849	-50,465
Mar	2021	-128,739	79,381	-49,359
Apr	2021	-127,155	78,912	-48,243
May	2021	-125,562	78,444	-47,118
Jun	2021	-123,959	77,975	-45,984
Jul	2021	-122,347	77,507	-44,840
Aug	2021	-120,726	77,039	-43,688
Sep	2021	-119,096	76,570	-42,526
Oct	2021	-117,456	76,102	-41,354
Nov	2021	-115,808	75,634	-40,174
Dec	2021	-114,150	71,996	-42,153
Jan	2022	-112,482	71,528	-40,954
End Of Year 1 of Loan
Feb	2022	-110,806	71,060	-39,746
Mar	2022	-109,120	70,591	-38,529
Apr	2022	-107,425	70,123	-37,303
May	2022	-105,721	69,655	-36,067
Jun	2022	-104,008	69,186	-34,822
Jul	2022	-102,285	68,718	-33,568
Aug	2022	-100,554	68,249	-32,304
Sep	2022	-98,813	67,781	-31,032
Oct	2022	-97,062	67,313	-29,750
Nov	2022	-95,303	66,844	-28,459
Dec	2022	-93,534	63,207	-30,327
Jan	2023	-91,756	62,739	-29,018
End Of Year 2 of Loan
Feb	2023	-89,969	62,270	-27,699
Mar	2023	-88,173	61,802	-26,371
Apr	2023	-86,367	61,334	-25,034
May	2023	-84,553	60,865	-23,687
Jun	2023	-82,729	60,397	-22,332
Jul	2023	-80,895	59,928	-20,967
Aug	2023	-79,053	59,460	-19,593
Sep	2023	-77,201	58,992	-18,209
Oct	2023	-75,340	58,523	-16,817
Nov	2023	-73,470	58,055	-15,415
Dec	2023	-71,591	54,418	-17,173
Jan	2024	-69,702	53,949	-15,753
End Of Year 3 of Loan
Feb	2024	-67,804	53,481	-14,323
Mar	2024	-65,897	53,013	-12,884
Apr	2024	-63,981	52,544	-11,436
May	2024	-62,055	52,076	-9,979
Jun	2024	-60,121	51,608	-8,513
Jul	2024	-58,177	51,139	-7,037
Aug	2024	-56,223	50,671	-5,553
Sep	2024	-54,261	50,202	-4,059
Oct	2024	-52,289	49,734	-2,555
Nov	2024	-50,308	49,266	-1,043
Dec	2024	-48,318	45,629	-2,690
Jan	2025	-46,319	45,160	-1,159
End Of Year 4 of Loan
Feb	2025	-44,310	44,692	381
Mar	2025	-42,293	44,223	1,931
Apr	2025	-40,266	43,755	3,489
May	2025	-38,229	43,287	5,057
Jun	2025	-36,184	42,818	6,634
Jul	2025	-34,129	42,350	8,220
Aug	2025	-32,065	41,881	9,816
Sep	2025	-29,992	41,413	11,421
Oct	2025	-27,910	40,945	13,035
Nov	2025	-25,818	40,476	14,658
Dec	2025	-23,718	36,839	13,122
Jan	2026	-21,608	36,371	14,763
End Of Year 5 of Loan
Feb	2026	-19,488	35,902	16,414
Mar	2026	-17,360	35,434	18,074
Apr	2026	-15,222	34,966	19,743
May	2026	-13,075	34,497	21,422
Jun	2026	-10,919	34,029	23,110
Jul	2026	-8,754	33,561	24,807
Aug	2026	-6,579	33,092	26,513
Sep	2026	-4,395	32,624	28,228
Oct	2026	-2,202	32,155	29,953
Nov	2026	0	31,687	31,687

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.

Browse by Car Make

USED CARS FOR SALE IN SINGAPORE

Oneshift provides you with the best online shopping experience for buying used or second hand cars in Singapore. With a wide selection from all makes like Honda, Toyota, BMW, Mercedes-Benz, Mitsubishi and Nissan for used cars Singapore. You can easily shortlist the car of your choice to meet your needs and budget. We list used cars for sale from both dealers and direct sellers. Search from a list of PARF and COE cars, automatic or manual, by price range, colour, registration years and age. Used cars with low annual depreciation and off peak cars (OPC) are also a draw for the price conscious. Choose from a range of body types such as Sedan, SUV, MPV, Hatch, Coupe, Cabriolet and Wagon. If you are selling your own car, you can even post a Premium used car ad with us to reach out to a no. of potential car buyers.