Suzuki Vitara 1.4 2WD - Standard (A) Authorised Dealer   Updated Loan Calculator

$97,900
Includes VES (14 Jan 2020)
Latest OMV: $21,700
VES: NEUTRAL (B)
Engine Cap: 1373 cc
Power: 138Bhp @ 6000rpm
Torque: 220Nm @ 4400rpm
Type: SUV
Euro NCAP: N.A
User Ratings: N.A

New Car Loan Calculator

» Updated for MAS Restrictions Revision on 27 Mar 2016

$
Includes VES Surcharge / Rebate
VES: NEUTRAL (B)
$
 of Car Price
years
%

$
Based on this OMV, this car is eligible for minimum 40% down payment
$
ARF = OMV + VES
$
cc

Results

Financial Commitment

Car Price
$97,900
Includes VES
NEUTRAL (B) Information
Down Payment
$39,160 (40% of Car Price)
Monthly Installment
$836 for 7 years (84 months) Information

Loan Details

Total Loan
$58,740 Information
Total Interest
$11,431 Information
Total Sum Paid
$70,171 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$8,705 Information
COE
$37,109 Information
VES
NEUTRAL (B) Information
ARF Paid
$22,380 Information
PARF Rebate
You get back $11,190 at the end of 10th year (PARF Rebate) Information
Road Tax
$610 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Feb 2020 69,335 53,585 -4,589
Mar 2020 68,500 53,276 -4,328
Apr 2020 67,665 52,966 -4,065
May 2020 66,829 52,657 -3,798
Jun 2020 65,994 52,348 -3,528
Jul 2020 65,159 52,039 -3,255
Aug 2020 64,323 51,729 -2,979
Sep 2020 63,488 51,420 -2,699
Oct 2020 62,653 51,111 -2,416
Nov 2020 61,817 50,802 -2,130
Dec 2020 60,982 50,492 -1,841
Jan 2021 60,146 50,183 -1,549
End Of Year 1
Feb 2021 59,311 49,874 -1,253
Mar 2021 58,476 49,565 -954
Apr 2021 57,640 49,255 -652
May 2021 56,805 48,946 -347
Jun 2021 55,970 48,637 -39
Jul 2021 55,134 48,328 273
Aug 2021 54,299 48,018 588
Sep 2021 53,463 47,709 906
Oct 2021 52,628 47,400 1,227
Nov 2021 51,793 47,091 1,551
Dec 2021 50,957 46,781 1,879
Jan 2022 50,122 46,472 2,210
End Of Year 2
Feb 2022 49,287 46,163 2,544
Mar 2022 48,451 45,854 2,881
Apr 2022 47,616 45,544 3,221
May 2022 46,781 45,235 3,565
Jun 2022 45,945 44,926 3,912
Jul 2022 45,110 44,617 4,262
Aug 2022 44,274 44,308 4,615
Sep 2022 43,439 43,998 4,971
Oct 2022 42,604 43,689 5,331
Nov 2022 41,768 43,380 5,694
Dec 2022 40,933 43,071 6,060
Jan 2023 40,098 42,761 6,429
End Of Year 3
Feb 2023 39,262 42,452 6,802
Mar 2023 38,427 42,143 7,177
Apr 2023 37,592 41,834 7,556
May 2023 36,756 41,524 7,938
Jun 2023 35,921 41,215 8,323
Jul 2023 35,085 40,906 8,712
Aug 2023 34,250 40,597 9,103
Sep 2023 33,415 40,287 9,498
Oct 2023 32,579 39,978 9,896
Nov 2023 31,744 39,669 10,298
Dec 2023 30,909 39,360 10,702
Jan 2024 30,073 39,050 11,110
End Of Year 4
Feb 2024 29,238 38,741 11,521
Mar 2024 28,402 38,432 11,935
Apr 2024 27,567 38,123 12,352
May 2024 26,732 37,813 12,772
Jun 2024 25,896 37,504 13,196
Jul 2024 25,061 37,195 13,623
Aug 2024 24,226 36,886 14,053
Sep 2024 23,390 36,576 14,486
Oct 2024 22,555 36,267 14,923
Nov 2024 21,720 35,958 15,362
Dec 2024 20,884 35,649 15,805
Jan 2025 20,049 35,340 16,251
End Of Year 5
Feb 2025 19,213 33,911 15,582
Mar 2025 18,378 33,602 16,034
Apr 2025 17,543 33,293 16,490
May 2025 16,707 32,984 16,949
Jun 2025 15,872 32,674 17,411
Jul 2025 15,037 32,365 17,876
Aug 2025 14,201 32,056 18,344
Sep 2025 13,366 31,747 18,816
Oct 2025 12,531 31,437 19,291
Nov 2025 11,695 31,128 19,769
Dec 2025 10,860 30,819 20,250
Jan 2026 10,024 30,510 20,735
End Of Year 6
Feb 2026 9,189 29,081 20,104
Mar 2026 8,354 28,772 20,595
Apr 2026 7,518 28,463 21,089
May 2026 6,683 28,154 21,586
Jun 2026 5,848 27,844 22,086
Jul 2026 5,012 27,535 22,590
Aug 2026 4,177 27,226 23,097
Sep 2026 3,341 26,917 23,607
Oct 2026 2,506 26,607 24,121
Nov 2026 1,671 26,298 24,637
Dec 2026 835 25,989 25,157
Jan 2027 0 25,680 25,680
End Of Year 7
Feb 2027 0 24,251 24,251
Mar 2027 0 23,942 23,942
Apr 2027 0 23,633 23,633
May 2027 0 23,324 23,324
Jun 2027 0 23,014 23,014
Jul 2027 0 22,705 22,705
Aug 2027 0 22,396 22,396
Sep 2027 0 22,087 22,087
Oct 2027 0 21,778 21,778
Nov 2027 0 21,468 21,468
Dec 2027 0 21,159 21,159
Jan 2028 0 20,850 20,850
End Of Year 8
Feb 2028 0 19,422 19,422
Mar 2028 0 19,112 19,112
Apr 2028 0 18,803 18,803
May 2028 0 18,494 18,494
Jun 2028 0 18,185 18,185
Jul 2028 0 17,875 17,875
Aug 2028 0 17,566 17,566
Sep 2028 0 17,257 17,257
Oct 2028 0 16,948 16,948
Nov 2028 0 16,638 16,638
Dec 2028 0 16,329 16,329
Jan 2029 0 16,020 16,020
End Of Year 9
Feb 2029 0 14,592 14,592
Mar 2029 0 14,282 14,282
Apr 2029 0 13,973 13,973
May 2029 0 13,664 13,664
Jun 2029 0 13,355 13,355
Jul 2029 0 13,045 13,045
Aug 2029 0 12,736 12,736
Sep 2029 0 12,427 12,427
Oct 2029 0 12,118 12,118
Nov 2029 0 11,808 11,808
Dec 2029 0 11,499 11,499
Jan 2030 0 11,190 11,190
End Of Year 10

(Optional) Choose another car to Calculate

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.