Loading…
Check CBSL 2026 vehicle-finance caps, estimate flat or reducing lease repayments and effective borrowing costs, and compare sourced lender rate indications.
Check the current CBSL financing cap, compare published lender indications and test your written quotation — without sending your details anywhere.
Requested finance within the indicative cap
CBSL Direction No. 01 of 2026, effective 25 May 2026. LC transitional provisions and lender-specific conditions can change eligibility. Open official sourceUse the exact interest METHOD and rate stated in your written quote. A flat percentage and a reducing-balance percentage cannot be compared directly.
This cash-flow breakdown is not a bank approval test. The figures exclude unexpected costs, depreciation and changes to variable expenses.
| Month | Opening | Interest | Principal | Installment | Final balloon payment | Closing after payments |
|---|---|---|---|---|---|---|
| 1 | 4,000,000 | 50,000 | 45,159.72 | 95,159.72 | 0 | 3,954,840.28 |
| 2 | 3,954,840.28 | 49,435.5 | 45,724.22 | 95,159.72 | 0 | 3,909,116.06 |
| 3 | 3,909,116.06 | 48,863.95 | 46,295.77 | 95,159.72 | 0 | 3,862,820.29 |
| 4 | 3,862,820.29 | 48,285.25 | 46,874.47 | 95,159.72 | 0 | 3,815,945.82 |
| 5 | 3,815,945.82 | 47,699.32 | 47,460.4 | 95,159.72 | 0 | 3,768,485.42 |
| 6 | 3,768,485.42 | 47,106.07 | 48,053.65 | 95,159.72 | 0 | 3,720,431.77 |
| 7 | 3,720,431.77 | 46,505.4 | 48,654.32 | 95,159.72 | 0 | 3,671,777.45 |
| 8 | 3,671,777.45 | 45,897.22 | 49,262.5 | 95,159.72 | 0 | 3,622,514.95 |
| 9 | 3,622,514.95 | 45,281.44 | 49,878.28 | 95,159.72 | 0 | 3,572,636.67 |
| 10 | 3,572,636.67 | 44,657.96 | 50,501.76 | 95,159.72 | 0 | 3,522,134.91 |
| 11 | 3,522,134.91 | 44,026.69 | 51,133.03 | 95,159.72 | 0 | 3,471,001.88 |
| 12 | 3,471,001.88 | 43,387.52 | 51,772.2 | 95,159.72 | 0 | 3,419,229.68 |
| 13 | 3,419,229.68 | 42,740.37 | 52,419.35 | 95,159.72 | 0 | 3,366,810.33 |
| 14 | 3,366,810.33 | 42,085.13 | 53,074.59 | 95,159.72 | 0 | 3,313,735.74 |
| 15 | 3,313,735.74 | 41,421.7 | 53,738.02 | 95,159.72 | 0 | 3,259,997.72 |
| 16 | 3,259,997.72 | 40,749.97 | 54,409.75 | 95,159.72 | 0 | 3,205,587.97 |
| 17 | 3,205,587.97 | 40,069.85 | 55,089.87 | 95,159.72 | 0 | 3,150,498.1 |
| 18 | 3,150,498.1 | 39,381.23 | 55,778.49 | 95,159.72 | 0 | 3,094,719.61 |
| 19 | 3,094,719.61 | 38,684 | 56,475.72 | 95,159.72 | 0 | 3,038,243.89 |
| 20 | 3,038,243.89 | 37,978.05 | 57,181.67 | 95,159.72 | 0 | 2,981,062.22 |
| 21 | 2,981,062.22 | 37,263.28 | 57,896.44 | 95,159.72 | 0 | 2,923,165.78 |
| 22 | 2,923,165.78 | 36,539.57 | 58,620.15 | 95,159.72 | 0 | 2,864,545.63 |
| 23 | 2,864,545.63 | 35,806.82 | 59,352.9 | 95,159.72 | 0 | 2,805,192.73 |
| 24 | 2,805,192.73 | 35,064.91 | 60,094.81 | 95,159.72 | 0 | 2,745,097.92 |
| 25 | 2,745,097.92 | 34,313.72 | 60,846 | 95,159.72 | 0 | 2,684,251.92 |
| 26 | 2,684,251.92 | 33,553.15 | 61,606.57 | 95,159.72 | 0 | 2,622,645.35 |
| 27 | 2,622,645.35 | 32,783.07 | 62,376.65 | 95,159.72 | 0 | 2,560,268.7 |
| 28 | 2,560,268.7 | 32,003.36 | 63,156.36 | 95,159.72 | 0 | 2,497,112.34 |
| 29 | 2,497,112.34 | 31,213.9 | 63,945.82 | 95,159.72 | 0 | 2,433,166.52 |
| 30 | 2,433,166.52 | 30,414.58 | 64,745.14 | 95,159.72 | 0 | 2,368,421.38 |
| 31 | 2,368,421.38 | 29,605.27 | 65,554.45 | 95,159.72 | 0 | 2,302,866.93 |
| 32 | 2,302,866.93 | 28,785.84 | 66,373.88 | 95,159.72 | 0 | 2,236,493.05 |
| 33 | 2,236,493.05 | 27,956.16 | 67,203.56 | 95,159.72 | 0 | 2,169,289.49 |
| 34 | 2,169,289.49 | 27,116.12 | 68,043.6 | 95,159.72 | 0 | 2,101,245.89 |
| 35 | 2,101,245.89 | 26,265.57 | 68,894.15 | 95,159.72 | 0 | 2,032,351.74 |
| 36 | 2,032,351.74 | 25,404.4 | 69,755.32 | 95,159.72 | 0 | 1,962,596.42 |
| 37 | 1,962,596.42 | 24,532.46 | 70,627.26 | 95,159.72 | 0 | 1,891,969.16 |
| 38 | 1,891,969.16 | 23,649.61 | 71,510.11 | 95,159.72 | 0 | 1,820,459.05 |
| 39 | 1,820,459.05 | 22,755.74 | 72,403.98 | 95,159.72 | 0 | 1,748,055.07 |
| 40 | 1,748,055.07 | 21,850.69 | 73,309.03 | 95,159.72 | 0 | 1,674,746.04 |
| 41 | 1,674,746.04 | 20,934.33 | 74,225.39 | 95,159.72 | 0 | 1,600,520.65 |
| 42 | 1,600,520.65 | 20,006.51 | 75,153.21 | 95,159.72 | 0 | 1,525,367.44 |
| 43 | 1,525,367.44 | 19,067.09 | 76,092.63 | 95,159.72 | 0 | 1,449,274.81 |
| 44 | 1,449,274.81 | 18,115.94 | 77,043.78 | 95,159.72 | 0 | 1,372,231.03 |
| 45 | 1,372,231.03 | 17,152.89 | 78,006.83 | 95,159.72 | 0 | 1,294,224.2 |
| 46 | 1,294,224.2 | 16,177.8 | 78,981.92 | 95,159.72 | 0 | 1,215,242.28 |
| 47 | 1,215,242.28 | 15,190.53 | 79,969.19 | 95,159.72 | 0 | 1,135,273.09 |
| 48 | 1,135,273.09 | 14,190.91 | 80,968.81 | 95,159.72 | 0 | 1,054,304.28 |
| 49 | 1,054,304.28 | 13,178.8 | 81,980.92 | 95,159.72 | 0 | 972,323.36 |
| 50 | 972,323.36 | 12,154.04 | 83,005.68 | 95,159.72 | 0 | 889,317.68 |
| 51 | 889,317.68 | 11,116.47 | 84,043.25 | 95,159.72 | 0 | 805,274.43 |
| 52 | 805,274.43 | 10,065.93 | 85,093.79 | 95,159.72 | 0 | 720,180.64 |
| 53 | 720,180.64 | 9,002.26 | 86,157.46 | 95,159.72 | 0 | 634,023.18 |
| 54 | 634,023.18 | 7,925.29 | 87,234.43 | 95,159.72 | 0 | 546,788.75 |
| 55 | 546,788.75 | 6,834.86 | 88,324.86 | 95,159.72 | 0 | 458,463.89 |
| 56 | 458,463.89 | 5,730.8 | 89,428.92 | 95,159.72 | 0 | 369,034.97 |
| 57 | 369,034.97 | 4,612.94 | 90,546.78 | 95,159.72 | 0 | 278,488.19 |
| 58 | 278,488.19 | 3,481.1 | 91,678.62 | 95,159.72 | 0 | 186,809.57 |
| 59 | 186,809.57 | 2,335.12 | 92,824.6 | 95,159.72 | 0 | 93,984.97 |
| 60 | 93,984.97 | 1,174.81 | 93,984.97 | 95,159.78 | 0 | 0 |