MINI Cooper S 3Dr 2.0 (A) New Car Loan Calculator Singapore

Download PDF

Loan Redemption Amount			Paper/Deregistration Value
Month	Year	Loan Redemption Amount	Dereg Value	Cash Position
Jan	2022	109,837	102,863	10,708
Feb	2022	108,513	102,199	10,947
Mar	2022	107,190	101,536	11,191
Apr	2022	105,867	100,873	11,440
May	2022	104,543	100,209	11,694
Jun	2022	103,220	99,546	11,954
Jul	2022	101,897	98,883	12,218
Aug	2022	100,573	98,219	12,487
Sep	2022	99,250	97,556	12,762
Oct	2022	97,927	96,893	13,041
Nov	2022	96,603	96,229	13,326
Dec	2022	95,280	95,566	13,616
End Of Year 1
Jan	2023	93,957	94,903	13,911
Feb	2023	92,633	94,239	14,210
Mar	2023	91,310	93,576	14,515
Apr	2023	89,987	92,913	14,825
May	2023	88,663	92,249	15,140
Jun	2023	87,340	91,586	15,461
Jul	2023	86,017	90,923	15,786
Aug	2023	84,693	90,259	16,116
Sep	2023	83,370	89,596	16,452
Oct	2023	82,047	88,932	16,792
Nov	2023	80,723	88,269	17,137
Dec	2023	79,400	87,606	17,488
End Of Year 2
Jan	2024	78,077	86,942	17,844
Feb	2024	76,753	86,279	18,204
Mar	2024	75,430	85,616	18,570
Apr	2024	74,107	84,952	18,941
May	2024	72,783	84,289	19,317
Jun	2024	71,460	83,626	19,698
Jul	2024	70,137	82,962	20,084
Aug	2024	68,813	82,299	20,475
Sep	2024	67,490	81,636	20,872
Oct	2024	66,167	80,972	21,273
Nov	2024	64,843	80,309	21,679
Dec	2024	63,520	79,646	22,091
End Of Year 3
Jan	2025	62,197	78,982	22,507
Feb	2025	60,873	78,319	22,929
Mar	2025	59,550	77,656	23,355
Apr	2025	58,227	76,992	23,787
May	2025	56,903	76,329	24,224
Jun	2025	55,580	75,666	24,666
Jul	2025	54,257	75,002	25,113
Aug	2025	52,933	74,339	25,565
Sep	2025	51,610	73,676	26,022
Oct	2025	50,287	73,012	26,484
Nov	2025	48,963	72,349	26,951
Dec	2025	47,640	71,686	27,424
End Of Year 4
Jan	2026	46,317	71,022	27,901
Feb	2026	44,993	70,359	28,384
Mar	2026	43,670	69,696	28,871
Apr	2026	42,347	69,032	29,364
May	2026	41,023	68,369	29,861
Jun	2026	39,700	67,706	30,364
Jul	2026	38,377	67,042	30,872
Aug	2026	37,053	66,379	31,385
Sep	2026	35,730	65,716	31,903
Oct	2026	34,407	65,052	32,426
Nov	2026	33,083	64,389	32,954
Dec	2026	31,760	63,726	33,487
End Of Year 5
Jan	2027	30,437	61,467	32,430
Feb	2027	29,113	60,804	32,974
Mar	2027	27,790	60,140	33,522
Apr	2027	26,467	59,477	34,076
May	2027	25,143	58,814	34,634
Jun	2027	23,820	58,150	35,198
Jul	2027	22,497	57,487	35,767
Aug	2027	21,173	56,824	36,340
Sep	2027	19,850	56,160	36,919
Oct	2027	18,527	55,497	37,503
Nov	2027	17,203	54,834	38,092
Dec	2027	15,880	54,170	38,686
End Of Year 6
Jan	2028	14,557	51,912	37,690
Feb	2028	13,233	51,249	38,294
Mar	2028	11,910	50,585	38,904
Apr	2028	10,587	49,922	39,518
May	2028	9,263	49,259	40,137
Jun	2028	7,940	48,595	40,762
Jul	2028	6,617	47,932	41,391
Aug	2028	5,293	47,269	42,026
Sep	2028	3,970	46,605	42,666
Oct	2028	2,647	45,942	43,311
Nov	2028	1,323	45,279	43,960
Dec	2028	0	44,615	44,615
End Of Year 7
Jan	2029	0	42,357	42,357
Feb	2029	0	41,694	41,694
Mar	2029	0	41,030	41,030
Apr	2029	0	40,367	40,367
May	2029	0	39,704	39,704
Jun	2029	0	39,040	39,040
Jul	2029	0	38,377	38,377
Aug	2029	0	37,714	37,714
Sep	2029	0	37,050	37,050
Oct	2029	0	36,387	36,387
Nov	2029	0	35,724	35,724
Dec	2029	0	35,060	35,060
End Of Year 8
Jan	2030	0	32,802	32,802
Feb	2030	0	32,139	32,139
Mar	2030	0	31,475	31,475
Apr	2030	0	30,812	30,812
May	2030	0	30,148	30,148
Jun	2030	0	29,485	29,485
Jul	2030	0	28,822	28,822
Aug	2030	0	28,158	28,158
Sep	2030	0	27,495	27,495
Oct	2030	0	26,832	26,832
Nov	2030	0	26,168	26,168
Dec	2030	0	25,505	25,505
End Of Year 9
Jan	2031	0	23,247	23,247
Feb	2031	0	22,583	22,583
Mar	2031	0	21,920	21,920
Apr	2031	0	21,257	21,257
May	2031	0	20,593	20,593
Jun	2031	0	19,930	19,930
Jul	2031	0	19,267	19,267
Aug	2031	0	18,603	18,603
Sep	2031	0	17,940	17,940
Oct	2031	0	17,277	17,277
Nov	2031	0	16,613	16,613
Dec	2031	0	15,950	15,950
End Of Year 10

				Loan Redemption Amount			Paper/Deregistration Value
No	Month	Year	Paid so far	Outstanding Loan	Interest Rebate	Loan Redemption Amount	PARF Rebate	COE Rebate	Dereg Value	Cash Position	Remarks
1.	Jan	2022	63,359	109,837	17,682	-92,155	23,925	78,938	102,863	10,708
2.	Feb	2022	64,683	108,513	17,261	-91,252	23,925	78,274	102,199	10,947
3.	Mar	2022	66,006	107,190	16,845	-90,345	23,925	77,611	101,536	11,191
4.	Apr	2022	67,329	105,867	16,434	-89,433	23,925	76,948	100,873	11,440
5.	May	2022	68,653	104,543	16,028	-88,515	23,925	76,284	100,209	11,694
6.	Jun	2022	69,976	103,220	15,628	-87,592	23,925	75,621	99,546	11,954
7.	Jul	2022	71,299	101,897	15,232	-86,665	23,925	74,958	98,883	12,218
8.	Aug	2022	72,623	100,573	14,841	-85,732	23,925	74,294	98,219	12,487
9.	Sep	2022	73,946	99,250	14,456	-84,794	23,925	73,631	97,556	12,762
10.	Oct	2022	75,269	97,927	14,075	-83,851	23,925	72,968	96,893	13,041
11.	Nov	2022	76,593	96,603	13,700	-82,903	23,925	72,304	96,229	13,326
12.	Dec	2022	77,916	95,280	13,330	-81,950	23,925	71,641	95,566	13,616
End Of Year 1
13.	Jan	2023	79,239	93,957	12,965	-80,992	23,925	70,978	94,903	13,911
14.	Feb	2023	80,563	92,633	12,605	-80,029	23,925	70,314	94,239	14,210
15.	Mar	2023	81,886	91,310	12,249	-79,060	23,925	69,651	93,576	14,515
16.	Apr	2023	83,209	89,987	11,899	-78,087	23,925	68,988	92,913	14,825
17.	May	2023	84,533	88,663	11,555	-77,109	23,925	68,324	92,249	15,140
18.	Jun	2023	85,856	87,340	11,215	-76,125	23,925	67,661	91,586	15,461
19.	Jul	2023	87,179	86,017	10,880	-75,137	23,925	66,998	90,923	15,786
20.	Aug	2023	88,503	84,693	10,550	-74,143	23,925	66,334	90,259	16,116
21.	Sep	2023	89,826	83,370	10,226	-73,144	23,925	65,671	89,596	16,452
22.	Oct	2023	91,149	82,047	9,906	-72,141	23,925	65,007	88,932	16,792
23.	Nov	2023	92,473	80,723	9,592	-71,132	23,925	64,344	88,269	17,137
24.	Dec	2023	93,796	79,400	9,282	-70,118	23,925	63,681	87,606	17,488
End Of Year 2
25.	Jan	2024	95,119	78,077	8,978	-69,099	23,925	63,017	86,942	17,844
26.	Feb	2024	96,443	76,753	8,679	-68,075	23,925	62,354	86,279	18,204
27.	Mar	2024	97,766	75,430	8,384	-67,046	23,925	61,691	85,616	18,570
28.	Apr	2024	99,089	74,107	8,095	-66,011	23,925	61,027	84,952	18,941
29.	May	2024	100,413	72,783	7,811	-64,972	23,925	60,364	84,289	19,317
30.	Jun	2024	101,736	71,460	7,532	-63,928	23,925	59,701	83,626	19,698
31.	Jul	2024	103,059	70,137	7,258	-62,878	23,925	59,037	82,962	20,084
32.	Aug	2024	104,383	68,813	6,990	-61,824	23,925	58,374	82,299	20,475
33.	Sep	2024	105,706	67,490	6,726	-60,764	23,925	57,711	81,636	20,872
34.	Oct	2024	107,029	66,167	6,467	-59,700	23,925	57,047	80,972	21,273
35.	Nov	2024	108,353	64,843	6,214	-58,630	23,925	56,384	80,309	21,679
36.	Dec	2024	109,676	63,520	5,965	-57,555	23,925	55,721	79,646	22,091
End Of Year 3
37.	Jan	2025	110,999	62,197	5,721	-56,475	23,925	55,057	78,982	22,507
38.	Feb	2025	112,323	60,873	5,483	-55,390	23,925	54,394	78,319	22,929
39.	Mar	2025	113,646	59,550	5,250	-54,300	23,925	53,731	77,656	23,355
40.	Apr	2025	114,969	58,227	5,022	-53,205	23,925	53,067	76,992	23,787
41.	May	2025	116,293	56,903	4,798	-52,105	23,925	52,404	76,329	24,224
42.	Jun	2025	117,616	55,580	4,580	-51,000	23,925	51,741	75,666	24,666
43.	Jul	2025	118,939	54,257	4,367	-49,889	23,925	51,077	75,002	25,113
44.	Aug	2025	120,263	52,933	4,159	-48,774	23,925	50,414	74,339	25,565
45.	Sep	2025	121,586	51,610	3,956	-47,654	23,925	49,751	73,676	26,022
46.	Oct	2025	122,909	50,287	3,759	-46,528	23,925	49,087	73,012	26,484
47.	Nov	2025	124,233	48,963	3,566	-45,398	23,925	48,424	72,349	26,951
48.	Dec	2025	125,556	47,640	3,378	-44,262	23,925	47,761	71,686	27,424
End Of Year 4
49.	Jan	2026	126,879	46,317	3,196	-43,121	23,925	47,097	71,022	27,901
50.	Feb	2026	128,203	44,993	3,018	-41,975	23,925	46,434	70,359	28,384
51.	Mar	2026	129,526	43,670	2,846	-40,824	23,925	45,771	69,696	28,871
52.	Apr	2026	130,849	42,347	2,678	-39,668	23,925	45,107	69,032	29,364
53.	May	2026	132,173	41,023	2,516	-38,507	23,925	44,444	68,369	29,861
54.	Jun	2026	133,496	39,700	2,359	-37,341	23,925	43,781	67,706	30,364
55.	Jul	2026	134,819	38,377	2,206	-36,170	23,925	43,117	67,042	30,872
56.	Aug	2026	136,143	37,053	2,059	-34,994	23,925	42,454	66,379	31,385
57.	Sep	2026	137,466	35,730	1,917	-33,813	23,925	41,791	65,716	31,903
58.	Oct	2026	138,789	34,407	1,780	-32,626	23,925	41,127	65,052	32,426
59.	Nov	2026	140,113	33,083	1,648	-31,435	23,925	40,464	64,389	32,954
60.	Dec	2026	141,436	31,760	1,522	-30,238	23,925	39,801	63,726	33,487
End Of Year 5
61.	Jan	2027	142,759	30,437	1,400	-29,037	22,330	39,137	61,467	32,430
62.	Feb	2027	144,083	29,113	1,283	-27,830	22,330	38,474	60,804	32,974
63.	Mar	2027	145,406	27,790	1,172	-26,618	22,330	37,810	60,140	33,522
64.	Apr	2027	146,729	26,467	1,065	-25,401	22,330	37,147	59,477	34,076
65.	May	2027	148,053	25,143	964	-24,180	22,330	36,484	58,814	34,634
66.	Jun	2027	149,376	23,820	867	-22,953	22,330	35,820	58,150	35,198
67.	Jul	2027	150,699	22,497	776	-21,721	22,330	35,157	57,487	35,767
68.	Aug	2027	152,023	21,173	690	-20,483	22,330	34,494	56,824	36,340
69.	Sep	2027	153,346	19,850	609	-19,241	22,330	33,830	56,160	36,919
70.	Oct	2027	154,669	18,527	533	-17,994	22,330	33,167	55,497	37,503
71.	Nov	2027	155,993	17,203	462	-16,742	22,330	32,504	54,834	38,092
72.	Dec	2027	157,316	15,880	396	-15,484	22,330	31,840	54,170	38,686
End Of Year 6
73.	Jan	2028	158,639	14,557	335	-14,222	20,735	31,177	51,912	37,690
74.	Feb	2028	159,963	13,233	279	-12,954	20,735	30,514	51,249	38,294
75.	Mar	2028	161,286	11,910	228	-11,682	20,735	29,850	50,585	38,904
76.	Apr	2028	162,609	10,587	183	-10,404	20,735	29,187	49,922	39,518
77.	May	2028	163,933	9,263	142	-9,121	20,735	28,524	49,259	40,137
78.	Jun	2028	165,256	7,940	107	-7,833	20,735	27,860	48,595	40,762
79.	Jul	2028	166,579	6,617	76	-6,541	20,735	27,197	47,932	41,391
80.	Aug	2028	167,903	5,293	51	-5,243	20,735	26,534	47,269	42,026
81.	Sep	2028	169,226	3,970	30	-3,940	20,735	25,870	46,605	42,666
82.	Oct	2028	170,549	2,647	15	-2,631	20,735	25,207	45,942	43,311
83.	Nov	2028	171,873	1,323	5	-1,318	20,735	24,544	45,279	43,960
84.	Dec	2028	173,196	0	0	0	20,735	23,880	44,615	44,615	Loan Fully Paid
End Of Year 7
85.	Jan	2029	173,196	0	0	0	19,140	23,217	42,357	42,357
86.	Feb	2029	173,196	0	0	0	19,140	22,554	41,694	41,694
87.	Mar	2029	173,196	0	0	0	19,140	21,890	41,030	41,030
88.	Apr	2029	173,196	0	0	0	19,140	21,227	40,367	40,367
89.	May	2029	173,196	0	0	0	19,140	20,564	39,704	39,704
90.	Jun	2029	173,196	0	0	0	19,140	19,900	39,040	39,040
91.	Jul	2029	173,196	0	0	0	19,140	19,237	38,377	38,377
92.	Aug	2029	173,196	0	0	0	19,140	18,574	37,714	37,714
93.	Sep	2029	173,196	0	0	0	19,140	17,910	37,050	37,050
94.	Oct	2029	173,196	0	0	0	19,140	17,247	36,387	36,387
95.	Nov	2029	173,196	0	0	0	19,140	16,584	35,724	35,724
96.	Dec	2029	173,196	0	0	0	19,140	15,920	35,060	35,060
End Of Year 8
97.	Jan	2030	173,196	0	0	0	17,545	15,257	32,802	32,802
98.	Feb	2030	173,196	0	0	0	17,545	14,594	32,139	32,139
99.	Mar	2030	173,196	0	0	0	17,545	13,930	31,475	31,475
100.	Apr	2030	173,196	0	0	0	17,545	13,267	30,812	30,812
101.	May	2030	173,196	0	0	0	17,545	12,603	30,148	30,148
102.	Jun	2030	173,196	0	0	0	17,545	11,940	29,485	29,485
103.	Jul	2030	173,196	0	0	0	17,545	11,277	28,822	28,822
104.	Aug	2030	173,196	0	0	0	17,545	10,613	28,158	28,158
105.	Sep	2030	173,196	0	0	0	17,545	9,950	27,495	27,495
106.	Oct	2030	173,196	0	0	0	17,545	9,287	26,832	26,832
107.	Nov	2030	173,196	0	0	0	17,545	8,623	26,168	26,168
108.	Dec	2030	173,196	0	0	0	17,545	7,960	25,505	25,505
End Of Year 9
109.	Jan	2031	173,196	0	0	0	15,950	7,297	23,247	23,247
110.	Feb	2031	173,196	0	0	0	15,950	6,633	22,583	22,583
111.	Mar	2031	173,196	0	0	0	15,950	5,970	21,920	21,920
112.	Apr	2031	173,196	0	0	0	15,950	5,307	21,257	21,257
113.	May	2031	173,196	0	0	0	15,950	4,643	20,593	20,593
114.	Jun	2031	173,196	0	0	0	15,950	3,980	19,930	19,930
115.	Jul	2031	173,196	0	0	0	15,950	3,317	19,267	19,267
116.	Aug	2031	173,196	0	0	0	15,950	2,653	18,603	18,603
117.	Sep	2031	173,196	0	0	0	15,950	1,990	17,940	17,940
118.	Oct	2031	173,196	0	0	0	15,950	1,327	17,277	17,277
119.	Nov	2031	173,196	0	0	0	15,950	663	16,613	16,613
120.	Dec	2031	173,196	0	0	0	15,950	0	15,950	15,950
End Of Year 10

Download PDF

				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.	Jan	2022	63,359	109,837	17,682	-92,155	23,925	78,938	102,863	10,708
2.	Feb	2022	64,683	108,513	17,261	-91,252	23,925	78,274	102,199	10,947
3.	Mar	2022	66,006	107,190	16,845	-90,345	23,925	77,611	101,536	11,191
4.	Apr	2022	67,329	105,867	16,434	-89,433	23,925	76,948	100,873	11,440
5.	May	2022	68,653	104,543	16,028	-88,515	23,925	76,284	100,209	11,694
6.	Jun	2022	69,976	103,220	15,628	-87,592	23,925	75,621	99,546	11,954
7.	Jul	2022	71,299	101,897	15,232	-86,665	23,925	74,958	98,883	12,218
8.	Aug	2022	72,623	100,573	14,841	-85,732	23,925	74,294	98,219	12,487
9.	Sep	2022	73,946	99,250	14,456	-84,794	23,925	73,631	97,556	12,762
10.	Oct	2022	75,269	97,927	14,075	-83,851	23,925	72,968	96,893	13,041
11.	Nov	2022	76,593	96,603	13,700	-82,903	23,925	72,304	96,229	13,326
12.	Dec	2022	77,916	95,280	13,330	-81,950	23,925	71,641	95,566	13,616
End Of Year 1
13.	Jan	2023	79,239	93,957	12,965	-80,992	23,925	70,978	94,903	13,911
14.	Feb	2023	80,563	92,633	12,605	-80,029	23,925	70,314	94,239	14,210
15.	Mar	2023	81,886	91,310	12,249	-79,060	23,925	69,651	93,576	14,515
16.	Apr	2023	83,209	89,987	11,899	-78,087	23,925	68,988	92,913	14,825
17.	May	2023	84,533	88,663	11,555	-77,109	23,925	68,324	92,249	15,140
18.	Jun	2023	85,856	87,340	11,215	-76,125	23,925	67,661	91,586	15,461
19.	Jul	2023	87,179	86,017	10,880	-75,137	23,925	66,998	90,923	15,786
20.	Aug	2023	88,503	84,693	10,550	-74,143	23,925	66,334	90,259	16,116
21.	Sep	2023	89,826	83,370	10,226	-73,144	23,925	65,671	89,596	16,452
22.	Oct	2023	91,149	82,047	9,906	-72,141	23,925	65,007	88,932	16,792
23.	Nov	2023	92,473	80,723	9,592	-71,132	23,925	64,344	88,269	17,137
24.	Dec	2023	93,796	79,400	9,282	-70,118	23,925	63,681	87,606	17,488
End Of Year 2
25.	Jan	2024	95,119	78,077	8,978	-69,099	23,925	63,017	86,942	17,844
26.	Feb	2024	96,443	76,753	8,679	-68,075	23,925	62,354	86,279	18,204
27.	Mar	2024	97,766	75,430	8,384	-67,046	23,925	61,691	85,616	18,570
28.	Apr	2024	99,089	74,107	8,095	-66,011	23,925	61,027	84,952	18,941
29.	May	2024	100,413	72,783	7,811	-64,972	23,925	60,364	84,289	19,317
30.	Jun	2024	101,736	71,460	7,532	-63,928	23,925	59,701	83,626	19,698
31.	Jul	2024	103,059	70,137	7,258	-62,878	23,925	59,037	82,962	20,084
32.	Aug	2024	104,383	68,813	6,990	-61,824	23,925	58,374	82,299	20,475
33.	Sep	2024	105,706	67,490	6,726	-60,764	23,925	57,711	81,636	20,872
34.	Oct	2024	107,029	66,167	6,467	-59,700	23,925	57,047	80,972	21,273
35.	Nov	2024	108,353	64,843	6,214	-58,630	23,925	56,384	80,309	21,679
36.	Dec	2024	109,676	63,520	5,965	-57,555	23,925	55,721	79,646	22,091
End Of Year 3
37.	Jan	2025	110,999	62,197	5,721	-56,475	23,925	55,057	78,982	22,507
38.	Feb	2025	112,323	60,873	5,483	-55,390	23,925	54,394	78,319	22,929
39.	Mar	2025	113,646	59,550	5,250	-54,300	23,925	53,731	77,656	23,355
40.	Apr	2025	114,969	58,227	5,022	-53,205	23,925	53,067	76,992	23,787
41.	May	2025	116,293	56,903	4,798	-52,105	23,925	52,404	76,329	24,224
42.	Jun	2025	117,616	55,580	4,580	-51,000	23,925	51,741	75,666	24,666
43.	Jul	2025	118,939	54,257	4,367	-49,889	23,925	51,077	75,002	25,113
44.	Aug	2025	120,263	52,933	4,159	-48,774	23,925	50,414	74,339	25,565
45.	Sep	2025	121,586	51,610	3,956	-47,654	23,925	49,751	73,676	26,022
46.	Oct	2025	122,909	50,287	3,759	-46,528	23,925	49,087	73,012	26,484
47.	Nov	2025	124,233	48,963	3,566	-45,398	23,925	48,424	72,349	26,951
48.	Dec	2025	125,556	47,640	3,378	-44,262	23,925	47,761	71,686	27,424
End Of Year 4
49.	Jan	2026	126,879	46,317	3,196	-43,121	23,925	47,097	71,022	27,901
50.	Feb	2026	128,203	44,993	3,018	-41,975	23,925	46,434	70,359	28,384
51.	Mar	2026	129,526	43,670	2,846	-40,824	23,925	45,771	69,696	28,871
52.	Apr	2026	130,849	42,347	2,678	-39,668	23,925	45,107	69,032	29,364
53.	May	2026	132,173	41,023	2,516	-38,507	23,925	44,444	68,369	29,861
54.	Jun	2026	133,496	39,700	2,359	-37,341	23,925	43,781	67,706	30,364
55.	Jul	2026	134,819	38,377	2,206	-36,170	23,925	43,117	67,042	30,872
56.	Aug	2026	136,143	37,053	2,059	-34,994	23,925	42,454	66,379	31,385
57.	Sep	2026	137,466	35,730	1,917	-33,813	23,925	41,791	65,716	31,903
58.	Oct	2026	138,789	34,407	1,780	-32,626	23,925	41,127	65,052	32,426
59.	Nov	2026	140,113	33,083	1,648	-31,435	23,925	40,464	64,389	32,954
60.	Dec	2026	141,436	31,760	1,522	-30,238	23,925	39,801	63,726	33,487
End Of Year 5
61.	Jan	2027	142,759	30,437	1,400	-29,037	22,330	39,137	61,467	32,430
62.	Feb	2027	144,083	29,113	1,283	-27,830	22,330	38,474	60,804	32,974
63.	Mar	2027	145,406	27,790	1,172	-26,618	22,330	37,810	60,140	33,522
64.	Apr	2027	146,729	26,467	1,065	-25,401	22,330	37,147	59,477	34,076
65.	May	2027	148,053	25,143	964	-24,180	22,330	36,484	58,814	34,634
66.	Jun	2027	149,376	23,820	867	-22,953	22,330	35,820	58,150	35,198
67.	Jul	2027	150,699	22,497	776	-21,721	22,330	35,157	57,487	35,767
68.	Aug	2027	152,023	21,173	690	-20,483	22,330	34,494	56,824	36,340
69.	Sep	2027	153,346	19,850	609	-19,241	22,330	33,830	56,160	36,919
70.	Oct	2027	154,669	18,527	533	-17,994	22,330	33,167	55,497	37,503
71.	Nov	2027	155,993	17,203	462	-16,742	22,330	32,504	54,834	38,092
72.	Dec	2027	157,316	15,880	396	-15,484	22,330	31,840	54,170	38,686
End Of Year 6
73.	Jan	2028	158,639	14,557	335	-14,222	20,735	31,177	51,912	37,690
74.	Feb	2028	159,963	13,233	279	-12,954	20,735	30,514	51,249	38,294
75.	Mar	2028	161,286	11,910	228	-11,682	20,735	29,850	50,585	38,904
76.	Apr	2028	162,609	10,587	183	-10,404	20,735	29,187	49,922	39,518
77.	May	2028	163,933	9,263	142	-9,121	20,735	28,524	49,259	40,137
78.	Jun	2028	165,256	7,940	107	-7,833	20,735	27,860	48,595	40,762
79.	Jul	2028	166,579	6,617	76	-6,541	20,735	27,197	47,932	41,391
80.	Aug	2028	167,903	5,293	51	-5,243	20,735	26,534	47,269	42,026
81.	Sep	2028	169,226	3,970	30	-3,940	20,735	25,870	46,605	42,666
82.	Oct	2028	170,549	2,647	15	-2,631	20,735	25,207	45,942	43,311
83.	Nov	2028	171,873	1,323	5	-1,318	20,735	24,544	45,279	43,960
84.	Dec	2028	173,196	0	0	0	20,735	23,880	44,615	44,615	Loan Fully Paid
End Of Year 7
85.	Jan	2029	173,196	0	0	0	19,140	23,217	42,357	42,357
86.	Feb	2029	173,196	0	0	0	19,140	22,554	41,694	41,694
87.	Mar	2029	173,196	0	0	0	19,140	21,890	41,030	41,030
88.	Apr	2029	173,196	0	0	0	19,140	21,227	40,367	40,367
89.	May	2029	173,196	0	0	0	19,140	20,564	39,704	39,704
90.	Jun	2029	173,196	0	0	0	19,140	19,900	39,040	39,040
91.	Jul	2029	173,196	0	0	0	19,140	19,237	38,377	38,377
92.	Aug	2029	173,196	0	0	0	19,140	18,574	37,714	37,714
93.	Sep	2029	173,196	0	0	0	19,140	17,910	37,050	37,050
94.	Oct	2029	173,196	0	0	0	19,140	17,247	36,387	36,387
95.	Nov	2029	173,196	0	0	0	19,140	16,584	35,724	35,724
96.	Dec	2029	173,196	0	0	0	19,140	15,920	35,060	35,060
End Of Year 8
97.	Jan	2030	173,196	0	0	0	17,545	15,257	32,802	32,802
98.	Feb	2030	173,196	0	0	0	17,545	14,594	32,139	32,139
99.	Mar	2030	173,196	0	0	0	17,545	13,930	31,475	31,475
100.	Apr	2030	173,196	0	0	0	17,545	13,267	30,812	30,812
101.	May	2030	173,196	0	0	0	17,545	12,603	30,148	30,148
102.	Jun	2030	173,196	0	0	0	17,545	11,940	29,485	29,485
103.	Jul	2030	173,196	0	0	0	17,545	11,277	28,822	28,822
104.	Aug	2030	173,196	0	0	0	17,545	10,613	28,158	28,158
105.	Sep	2030	173,196	0	0	0	17,545	9,950	27,495	27,495
106.	Oct	2030	173,196	0	0	0	17,545	9,287	26,832	26,832
107.	Nov	2030	173,196	0	0	0	17,545	8,623	26,168	26,168
108.	Dec	2030	173,196	0	0	0	17,545	7,960	25,505	25,505
End Of Year 9
109.	Jan	2031	173,196	0	0	0	15,950	7,297	23,247	23,247
110.	Feb	2031	173,196	0	0	0	15,950	6,633	22,583	22,583
111.	Mar	2031	173,196	0	0	0	15,950	5,970	21,920	21,920
112.	Apr	2031	173,196	0	0	0	15,950	5,307	21,257	21,257
113.	May	2031	173,196	0	0	0	15,950	4,643	20,593	20,593
114.	Jun	2031	173,196	0	0	0	15,950	3,980	19,930	19,930
115.	Jul	2031	173,196	0	0	0	15,950	3,317	19,267	19,267
116.	Aug	2031	173,196	0	0	0	15,950	2,653	18,603	18,603
117.	Sep	2031	173,196	0	0	0	15,950	1,990	17,940	17,940
118.	Oct	2031	173,196	0	0	0	15,950	1,327	17,277	17,277
119.	Nov	2031	173,196	0	0	0	15,950	663	16,613	16,613
120.	Dec	2031	173,196	0	0	0	15,950	0	15,950	15,950
End Of Year 10

Download PDF

This car is no longer available in the market.
Latest OMV:	$28,500
Engine Cap:	1998 cc Turbocharged
Power:	192Bhp @ 4700rpm
Torque:	280Nm @ 1250rpm
Type:	3 Door Hatch
Euro NCAP:	N.A
User Ratings:	N.A Post your Review

Bands	CO₂ (g/km)	HC (g/km)	CO (g/km)	NO₂ (g/km)	Rebate surcharge(-/+) for cars($)
A1	< 90	< 0.020	< 0.150	< 0.007	- 20,000
A2	90 < < 125	0.020 < < 0.036	0.150 < < 0.190	0.007 < < 0.013	- 10,000
B	125 < < 160	0.036 < < 0.052	0.190 < < 0.270	0.013 < < 0.024	0
C1	160 < < 185	0.052 < < 0.075	0.270 < < 0.350	0.024 < < 0.030	+ 10,000
C2	> 185	> 0.075	> 0.350	> 0.030	+ 20,000

MINI Cooper S 3Dr 2.0 (A) Updated Loan Calculator

Loan Calculator

Authorized Dealer

New Car Loan Calculator

Results

Financial Commitment

Loan Details

Other Car Financial Details

(Optional) Choose another car to Calculate

Related Used Cars

Parallel Importers

Parallel Imported Cars

Authorized Distributor

CAT A:	$55,001	1,292
CAT B:	$79,601	3,200
CAT C:	$43,502	1,501
CAT E:	$86,001	1,999

November 2021 - Round 2

MINI Cooper S 3Dr 2.0 (A) Updated Loan Calculator

Loan Calculator

Authorized Dealer

New Car Loan Calculator

Results

Financial Commitment

Loan Details

Other Car Financial Details

(Optional) Choose another car to Calculate

Related Used Cars