MINI Cooper S 5 Door (A) New Car Loan Calculator Singapore

Download PDF

Loan Redemption Amount			Paper/Deregistration Value
Month	Year	Loan Redemption Amount	Dereg Value	Cash Position
Sep	2022	123,859	115,976	12,055
Oct	2022	122,367	115,243	12,341
Nov	2022	120,875	114,511	12,631
Dec	2022	119,383	113,778	12,928
Jan	2023	117,890	113,046	13,230
Feb	2023	116,398	112,314	13,538
Mar	2023	114,906	111,581	13,852
Apr	2023	113,414	110,849	14,171
May	2023	111,921	110,116	14,497
Jun	2023	110,429	109,384	14,828
Jul	2023	108,937	108,652	15,164
Aug	2023	107,444	107,919	15,506
End Of Year 1
Sep	2023	105,952	107,187	15,855
Oct	2023	104,460	106,454	16,208
Nov	2023	102,968	105,722	16,568
Dec	2023	101,475	104,990	16,933
Jan	2024	99,983	104,257	17,304
Feb	2024	98,491	103,525	17,681
Mar	2024	96,998	102,792	18,063
Apr	2024	95,506	102,060	18,451
May	2024	94,014	101,327	18,845
Jun	2024	92,522	100,595	19,244
Jul	2024	91,029	99,863	19,650
Aug	2024	89,537	99,130	20,061
End Of Year 2
Sep	2024	88,045	98,398	20,477
Oct	2024	86,552	97,665	20,900
Nov	2024	85,060	96,933	21,328
Dec	2024	83,568	96,201	21,762
Jan	2025	82,076	95,468	22,201
Feb	2025	80,583	94,736	22,646
Mar	2025	79,091	94,003	23,097
Apr	2025	77,599	93,271	23,554
May	2025	76,106	92,539	24,017
Jun	2025	74,614	91,806	24,485
Jul	2025	73,122	91,074	24,959
Aug	2025	71,630	90,341	25,438
End Of Year 3
Sep	2025	70,137	89,609	25,924
Oct	2025	68,645	88,877	26,415
Nov	2025	67,153	88,144	26,911
Dec	2025	65,660	87,412	27,414
Jan	2026	64,168	86,679	27,922
Feb	2026	62,676	85,947	28,436
Mar	2026	61,184	85,214	28,956
Apr	2026	59,691	84,482	29,481
May	2026	58,199	83,750	30,012
Jun	2026	56,707	83,017	30,549
Jul	2026	55,214	82,285	31,091
Aug	2026	53,722	81,552	31,640
End Of Year 4
Sep	2026	52,230	80,820	32,194
Oct	2026	50,738	80,088	32,753
Nov	2026	49,245	79,355	33,319
Dec	2026	47,753	78,623	33,890
Jan	2027	46,261	77,890	34,467
Feb	2027	44,768	77,158	35,049
Mar	2027	43,276	76,426	35,638
Apr	2027	41,784	75,693	36,232
May	2027	40,292	74,961	36,831
Jun	2027	38,799	74,228	37,437
Jul	2027	37,307	73,496	38,048
Aug	2027	35,815	72,764	38,665
End Of Year 5
Sep	2027	34,323	70,110	37,366
Oct	2027	32,830	69,377	37,994
Nov	2027	31,338	68,645	38,628
Dec	2027	29,846	67,913	39,268
Jan	2028	28,353	67,180	39,914
Feb	2028	26,861	66,448	40,565
Mar	2028	25,369	65,715	41,222
Apr	2028	23,877	64,983	41,884
May	2028	22,384	64,251	42,553
Jun	2028	20,892	63,518	43,227
Jul	2028	19,400	62,786	43,907
Aug	2028	17,907	62,053	44,592
End Of Year 6
Sep	2028	16,415	59,400	43,362
Oct	2028	14,923	58,667	44,059
Nov	2028	13,431	57,935	44,762
Dec	2028	11,938	57,202	45,470
Jan	2029	10,446	56,470	46,184
Feb	2029	8,954	55,738	46,904
Mar	2029	7,461	55,005	47,630
Apr	2029	5,969	54,273	48,361
May	2029	4,477	53,540	49,098
Jun	2029	2,985	52,808	49,841
Jul	2029	1,492	52,076	50,589
Aug	2029	0	51,343	51,343
End Of Year 7
Sep	2029	0	48,690	48,690
Oct	2029	0	47,957	47,957
Nov	2029	0	47,225	47,225
Dec	2029	0	46,492	46,492
Jan	2030	0	45,760	45,760
Feb	2030	0	45,027	45,027
Mar	2030	0	44,295	44,295
Apr	2030	0	43,563	43,563
May	2030	0	42,830	42,830
Jun	2030	0	42,098	42,098
Jul	2030	0	41,365	41,365
Aug	2030	0	40,633	40,633
End Of Year 8
Sep	2030	0	37,979	37,979
Oct	2030	0	37,247	37,247
Nov	2030	0	36,515	36,515
Dec	2030	0	35,782	35,782
Jan	2031	0	35,050	35,050
Feb	2031	0	34,317	34,317
Mar	2031	0	33,585	33,585
Apr	2031	0	32,853	32,853
May	2031	0	32,120	32,120
Jun	2031	0	31,388	31,388
Jul	2031	0	30,655	30,655
Aug	2031	0	29,923	29,923
End Of Year 9
Sep	2031	0	27,269	27,269
Oct	2031	0	26,537	26,537
Nov	2031	0	25,804	25,804
Dec	2031	0	25,072	25,072
Jan	2032	0	24,340	24,340
Feb	2032	0	23,607	23,607
Mar	2032	0	22,875	22,875
Apr	2032	0	22,142	22,142
May	2032	0	21,410	21,410
Jun	2032	0	20,678	20,678
Jul	2032	0	19,945	19,945
Aug	2032	0	19,213	19,213
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.	Sep	2022	71,448	123,859	19,939	-103,920	28,819	87,157	115,976	12,055
2.	Oct	2022	72,941	122,367	19,465	-102,903	28,819	86,424	115,243	12,341
3.	Nov	2022	74,433	120,875	18,996	-101,879	28,819	85,692	114,511	12,631
4.	Dec	2022	75,925	119,383	18,532	-100,850	28,819	84,959	113,778	12,928
5.	Jan	2023	77,417	117,890	18,075	-99,816	28,819	84,227	113,046	13,230
6.	Feb	2023	78,910	116,398	17,623	-98,775	28,819	83,495	112,314	13,538
7.	Mar	2023	80,402	114,906	17,177	-97,729	28,819	82,762	111,581	13,852
8.	Apr	2023	81,894	113,414	16,736	-96,677	28,819	82,030	110,849	14,171
9.	May	2023	83,387	111,921	16,301	-95,620	28,819	81,297	110,116	14,497
10.	Jun	2023	84,879	110,429	15,873	-94,556	28,819	80,565	109,384	14,828
11.	Jul	2023	86,371	108,937	15,449	-93,487	28,819	79,833	108,652	15,164
12.	Aug	2023	87,863	107,444	15,032	-92,413	28,819	79,100	107,919	15,506
End Of Year 1
13.	Sep	2023	89,356	105,952	14,620	-91,332	28,819	78,368	107,187	15,855
14.	Oct	2023	90,848	104,460	14,214	-90,246	28,819	77,635	106,454	16,208
15.	Nov	2023	92,340	102,968	13,813	-89,154	28,819	76,903	105,722	16,568
16.	Dec	2023	93,833	101,475	13,419	-88,057	28,819	76,170	104,990	16,933
17.	Jan	2024	95,325	99,983	13,030	-86,953	28,819	75,438	104,257	17,304
18.	Feb	2024	96,817	98,491	12,647	-85,844	28,819	74,706	103,525	17,681
19.	Mar	2024	98,309	96,998	12,269	-84,729	28,819	73,973	102,792	18,063
20.	Apr	2024	99,802	95,506	11,897	-83,609	28,819	73,241	102,060	18,451
21.	May	2024	101,294	94,014	11,531	-82,483	28,819	72,508	101,327	18,845
22.	Jun	2024	102,786	92,522	11,171	-81,351	28,819	71,776	100,595	19,244
23.	Jul	2024	104,279	91,029	10,816	-80,213	28,819	71,044	99,863	19,650
24.	Aug	2024	105,771	89,537	10,467	-79,070	28,819	70,311	99,130	20,061
End Of Year 2
25.	Sep	2024	107,263	88,045	10,124	-77,921	28,819	69,579	98,398	20,477
26.	Oct	2024	108,755	86,552	9,787	-76,766	28,819	68,846	97,665	20,900
27.	Nov	2024	110,248	85,060	9,455	-75,605	28,819	68,114	96,933	21,328
28.	Dec	2024	111,740	83,568	9,129	-74,439	28,819	67,382	96,201	21,762
29.	Jan	2025	113,232	82,076	8,809	-73,267	28,819	66,649	95,468	22,201
30.	Feb	2025	114,724	80,583	8,494	-72,089	28,819	65,917	94,736	22,646
31.	Mar	2025	116,217	79,091	8,185	-70,906	28,819	65,184	94,003	23,097
32.	Apr	2025	117,709	77,599	7,882	-69,717	28,819	64,452	93,271	23,554
33.	May	2025	119,201	76,106	7,584	-68,522	28,819	63,720	92,539	24,017
34.	Jun	2025	120,694	74,614	7,293	-67,321	28,819	62,987	91,806	24,485
35.	Jul	2025	122,186	73,122	7,007	-66,115	28,819	62,255	91,074	24,959
36.	Aug	2025	123,678	71,630	6,727	-64,903	28,819	61,522	90,341	25,438
End Of Year 3
37.	Sep	2025	125,170	70,137	6,452	-63,685	28,819	60,790	89,609	25,924
38.	Oct	2025	126,663	68,645	6,183	-62,462	28,819	60,057	88,877	26,415
39.	Nov	2025	128,155	67,153	5,920	-61,233	28,819	59,325	88,144	26,911
40.	Dec	2025	129,647	65,660	5,663	-59,998	28,819	58,593	87,412	27,414
41.	Jan	2026	131,140	64,168	5,411	-58,757	28,819	57,860	86,679	27,922
42.	Feb	2026	132,632	62,676	5,165	-57,511	28,819	57,128	85,947	28,436
43.	Mar	2026	134,124	61,184	4,925	-56,259	28,819	56,395	85,214	28,956
44.	Apr	2026	135,616	59,691	4,690	-55,001	28,819	55,663	84,482	29,481
45.	May	2026	137,109	58,199	4,461	-53,738	28,819	54,931	83,750	30,012
46.	Jun	2026	138,601	56,707	4,238	-52,468	28,819	54,198	83,017	30,549
47.	Jul	2026	140,093	55,214	4,021	-51,193	28,819	53,466	82,285	31,091
48.	Aug	2026	141,586	53,722	3,809	-49,913	28,819	52,733	81,552	31,640
End Of Year 4
49.	Sep	2026	143,078	52,230	3,603	-48,626	28,819	52,001	80,820	32,194
50.	Oct	2026	144,570	50,738	3,403	-47,334	28,819	51,269	80,088	32,753
51.	Nov	2026	146,062	49,245	3,209	-46,037	28,819	50,536	79,355	33,319
52.	Dec	2026	147,555	47,753	3,020	-44,733	28,819	49,804	78,623	33,890
53.	Jan	2027	149,047	46,261	2,837	-43,424	28,819	49,071	77,890	34,467
54.	Feb	2027	150,539	44,768	2,660	-42,109	28,819	48,339	77,158	35,049
55.	Mar	2027	152,032	43,276	2,488	-40,788	28,819	47,607	76,426	35,638
56.	Apr	2027	153,524	41,784	2,322	-39,462	28,819	46,874	75,693	36,232
57.	May	2027	155,016	40,292	2,162	-38,130	28,819	46,142	74,961	36,831
58.	Jun	2027	156,508	38,799	2,008	-36,792	28,819	45,409	74,228	37,437
59.	Jul	2027	158,001	37,307	1,859	-35,448	28,819	44,677	73,496	38,048
60.	Aug	2027	159,493	35,815	1,716	-34,099	28,819	43,945	72,764	38,665
End Of Year 5
61.	Sep	2027	160,985	34,323	1,579	-32,744	26,898	43,212	70,110	37,366
62.	Oct	2027	162,478	32,830	1,447	-31,383	26,898	42,480	69,377	37,994
63.	Nov	2027	163,970	31,338	1,321	-30,017	26,898	41,747	68,645	38,628
64.	Dec	2027	165,462	29,846	1,201	-28,644	26,898	41,015	67,913	39,268
65.	Jan	2028	166,954	28,353	1,087	-27,267	26,898	40,282	67,180	39,914
66.	Feb	2028	168,447	26,861	978	-25,883	26,898	39,550	66,448	40,565
67.	Mar	2028	169,939	25,369	875	-24,494	26,898	38,818	65,715	41,222
68.	Apr	2028	171,431	23,877	778	-23,099	26,898	38,085	64,983	41,884
69.	May	2028	172,924	22,384	686	-21,698	26,898	37,353	64,251	42,553
70.	Jun	2028	174,416	20,892	601	-20,291	26,898	36,620	63,518	43,227
71.	Jul	2028	175,908	19,400	521	-18,879	26,898	35,888	62,786	43,907
72.	Aug	2028	177,400	17,907	446	-17,461	26,898	35,156	62,053	44,592
End Of Year 6
73.	Sep	2028	178,893	16,415	378	-16,038	24,977	34,423	59,400	43,362
74.	Oct	2028	180,385	14,923	315	-14,608	24,977	33,691	58,667	44,059
75.	Nov	2028	181,877	13,431	257	-13,173	24,977	32,958	57,935	44,762
76.	Dec	2028	183,370	11,938	206	-11,732	24,977	32,226	57,202	45,470
77.	Jan	2029	184,862	10,446	160	-10,286	24,977	31,494	56,470	46,184
78.	Feb	2029	186,354	8,954	120	-8,834	24,977	30,761	55,738	46,904
79.	Mar	2029	187,846	7,461	86	-7,376	24,977	30,029	55,005	47,630
80.	Apr	2029	189,339	5,969	57	-5,912	24,977	29,296	54,273	48,361
81.	May	2029	190,831	4,477	34	-4,443	24,977	28,564	53,540	49,098
82.	Jun	2029	192,323	2,985	17	-2,967	24,977	27,832	52,808	49,841
83.	Jul	2029	193,815	1,492	6	-1,487	24,977	27,099	52,076	50,589
84.	Aug	2029	195,308	0	0	0	24,977	26,367	51,343	51,343	Loan Fully Paid
End Of Year 7
85.	Sep	2029	195,308	0	0	0	23,055	25,634	48,690	48,690
86.	Oct	2029	195,308	0	0	0	23,055	24,902	47,957	47,957
87.	Nov	2029	195,308	0	0	0	23,055	24,169	47,225	47,225
88.	Dec	2029	195,308	0	0	0	23,055	23,437	46,492	46,492
89.	Jan	2030	195,308	0	0	0	23,055	22,705	45,760	45,760
90.	Feb	2030	195,308	0	0	0	23,055	21,972	45,027	45,027
91.	Mar	2030	195,308	0	0	0	23,055	21,240	44,295	44,295
92.	Apr	2030	195,308	0	0	0	23,055	20,507	43,563	43,563
93.	May	2030	195,308	0	0	0	23,055	19,775	42,830	42,830
94.	Jun	2030	195,308	0	0	0	23,055	19,043	42,098	42,098
95.	Jul	2030	195,308	0	0	0	23,055	18,310	41,365	41,365
96.	Aug	2030	195,308	0	0	0	23,055	17,578	40,633	40,633
End Of Year 8
97.	Sep	2030	195,308	0	0	0	21,134	16,845	37,979	37,979
98.	Oct	2030	195,308	0	0	0	21,134	16,113	37,247	37,247
99.	Nov	2030	195,308	0	0	0	21,134	15,381	36,515	36,515
100.	Dec	2030	195,308	0	0	0	21,134	14,648	35,782	35,782
101.	Jan	2031	195,308	0	0	0	21,134	13,916	35,050	35,050
102.	Feb	2031	195,308	0	0	0	21,134	13,183	34,317	34,317
103.	Mar	2031	195,308	0	0	0	21,134	12,451	33,585	33,585
104.	Apr	2031	195,308	0	0	0	21,134	11,719	32,853	32,853
105.	May	2031	195,308	0	0	0	21,134	10,986	32,120	32,120
106.	Jun	2031	195,308	0	0	0	21,134	10,254	31,388	31,388
107.	Jul	2031	195,308	0	0	0	21,134	9,521	30,655	30,655
108.	Aug	2031	195,308	0	0	0	21,134	8,789	29,923	29,923
End Of Year 9
109.	Sep	2031	195,308	0	0	0	19,213	8,056	27,269	27,269
110.	Oct	2031	195,308	0	0	0	19,213	7,324	26,537	26,537
111.	Nov	2031	195,308	0	0	0	19,213	6,592	25,804	25,804
112.	Dec	2031	195,308	0	0	0	19,213	5,859	25,072	25,072
113.	Jan	2032	195,308	0	0	0	19,213	5,127	24,340	24,340
114.	Feb	2032	195,308	0	0	0	19,213	4,394	23,607	23,607
115.	Mar	2032	195,308	0	0	0	19,213	3,662	22,875	22,875
116.	Apr	2032	195,308	0	0	0	19,213	2,930	22,142	22,142
117.	May	2032	195,308	0	0	0	19,213	2,197	21,410	21,410
118.	Jun	2032	195,308	0	0	0	19,213	1,465	20,678	20,678
119.	Jul	2032	195,308	0	0	0	19,213	732	19,945	19,945
120.	Aug	2032	195,308	0	0	0	19,213	0	19,213	19,213
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.	Sep	2022	71,448	123,859	19,939	-103,920	28,819	87,157	115,976	12,055
2.	Oct	2022	72,941	122,367	19,465	-102,903	28,819	86,424	115,243	12,341
3.	Nov	2022	74,433	120,875	18,996	-101,879	28,819	85,692	114,511	12,631
4.	Dec	2022	75,925	119,383	18,532	-100,850	28,819	84,959	113,778	12,928
5.	Jan	2023	77,417	117,890	18,075	-99,816	28,819	84,227	113,046	13,230
6.	Feb	2023	78,910	116,398	17,623	-98,775	28,819	83,495	112,314	13,538
7.	Mar	2023	80,402	114,906	17,177	-97,729	28,819	82,762	111,581	13,852
8.	Apr	2023	81,894	113,414	16,736	-96,677	28,819	82,030	110,849	14,171
9.	May	2023	83,387	111,921	16,301	-95,620	28,819	81,297	110,116	14,497
10.	Jun	2023	84,879	110,429	15,873	-94,556	28,819	80,565	109,384	14,828
11.	Jul	2023	86,371	108,937	15,449	-93,487	28,819	79,833	108,652	15,164
12.	Aug	2023	87,863	107,444	15,032	-92,413	28,819	79,100	107,919	15,506
End Of Year 1
13.	Sep	2023	89,356	105,952	14,620	-91,332	28,819	78,368	107,187	15,855
14.	Oct	2023	90,848	104,460	14,214	-90,246	28,819	77,635	106,454	16,208
15.	Nov	2023	92,340	102,968	13,813	-89,154	28,819	76,903	105,722	16,568
16.	Dec	2023	93,833	101,475	13,419	-88,057	28,819	76,170	104,990	16,933
17.	Jan	2024	95,325	99,983	13,030	-86,953	28,819	75,438	104,257	17,304
18.	Feb	2024	96,817	98,491	12,647	-85,844	28,819	74,706	103,525	17,681
19.	Mar	2024	98,309	96,998	12,269	-84,729	28,819	73,973	102,792	18,063
20.	Apr	2024	99,802	95,506	11,897	-83,609	28,819	73,241	102,060	18,451
21.	May	2024	101,294	94,014	11,531	-82,483	28,819	72,508	101,327	18,845
22.	Jun	2024	102,786	92,522	11,171	-81,351	28,819	71,776	100,595	19,244
23.	Jul	2024	104,279	91,029	10,816	-80,213	28,819	71,044	99,863	19,650
24.	Aug	2024	105,771	89,537	10,467	-79,070	28,819	70,311	99,130	20,061
End Of Year 2
25.	Sep	2024	107,263	88,045	10,124	-77,921	28,819	69,579	98,398	20,477
26.	Oct	2024	108,755	86,552	9,787	-76,766	28,819	68,846	97,665	20,900
27.	Nov	2024	110,248	85,060	9,455	-75,605	28,819	68,114	96,933	21,328
28.	Dec	2024	111,740	83,568	9,129	-74,439	28,819	67,382	96,201	21,762
29.	Jan	2025	113,232	82,076	8,809	-73,267	28,819	66,649	95,468	22,201
30.	Feb	2025	114,724	80,583	8,494	-72,089	28,819	65,917	94,736	22,646
31.	Mar	2025	116,217	79,091	8,185	-70,906	28,819	65,184	94,003	23,097
32.	Apr	2025	117,709	77,599	7,882	-69,717	28,819	64,452	93,271	23,554
33.	May	2025	119,201	76,106	7,584	-68,522	28,819	63,720	92,539	24,017
34.	Jun	2025	120,694	74,614	7,293	-67,321	28,819	62,987	91,806	24,485
35.	Jul	2025	122,186	73,122	7,007	-66,115	28,819	62,255	91,074	24,959
36.	Aug	2025	123,678	71,630	6,727	-64,903	28,819	61,522	90,341	25,438
End Of Year 3
37.	Sep	2025	125,170	70,137	6,452	-63,685	28,819	60,790	89,609	25,924
38.	Oct	2025	126,663	68,645	6,183	-62,462	28,819	60,057	88,877	26,415
39.	Nov	2025	128,155	67,153	5,920	-61,233	28,819	59,325	88,144	26,911
40.	Dec	2025	129,647	65,660	5,663	-59,998	28,819	58,593	87,412	27,414
41.	Jan	2026	131,140	64,168	5,411	-58,757	28,819	57,860	86,679	27,922
42.	Feb	2026	132,632	62,676	5,165	-57,511	28,819	57,128	85,947	28,436
43.	Mar	2026	134,124	61,184	4,925	-56,259	28,819	56,395	85,214	28,956
44.	Apr	2026	135,616	59,691	4,690	-55,001	28,819	55,663	84,482	29,481
45.	May	2026	137,109	58,199	4,461	-53,738	28,819	54,931	83,750	30,012
46.	Jun	2026	138,601	56,707	4,238	-52,468	28,819	54,198	83,017	30,549
47.	Jul	2026	140,093	55,214	4,021	-51,193	28,819	53,466	82,285	31,091
48.	Aug	2026	141,586	53,722	3,809	-49,913	28,819	52,733	81,552	31,640
End Of Year 4
49.	Sep	2026	143,078	52,230	3,603	-48,626	28,819	52,001	80,820	32,194
50.	Oct	2026	144,570	50,738	3,403	-47,334	28,819	51,269	80,088	32,753
51.	Nov	2026	146,062	49,245	3,209	-46,037	28,819	50,536	79,355	33,319
52.	Dec	2026	147,555	47,753	3,020	-44,733	28,819	49,804	78,623	33,890
53.	Jan	2027	149,047	46,261	2,837	-43,424	28,819	49,071	77,890	34,467
54.	Feb	2027	150,539	44,768	2,660	-42,109	28,819	48,339	77,158	35,049
55.	Mar	2027	152,032	43,276	2,488	-40,788	28,819	47,607	76,426	35,638
56.	Apr	2027	153,524	41,784	2,322	-39,462	28,819	46,874	75,693	36,232
57.	May	2027	155,016	40,292	2,162	-38,130	28,819	46,142	74,961	36,831
58.	Jun	2027	156,508	38,799	2,008	-36,792	28,819	45,409	74,228	37,437
59.	Jul	2027	158,001	37,307	1,859	-35,448	28,819	44,677	73,496	38,048
60.	Aug	2027	159,493	35,815	1,716	-34,099	28,819	43,945	72,764	38,665
End Of Year 5
61.	Sep	2027	160,985	34,323	1,579	-32,744	26,898	43,212	70,110	37,366
62.	Oct	2027	162,478	32,830	1,447	-31,383	26,898	42,480	69,377	37,994
63.	Nov	2027	163,970	31,338	1,321	-30,017	26,898	41,747	68,645	38,628
64.	Dec	2027	165,462	29,846	1,201	-28,644	26,898	41,015	67,913	39,268
65.	Jan	2028	166,954	28,353	1,087	-27,267	26,898	40,282	67,180	39,914
66.	Feb	2028	168,447	26,861	978	-25,883	26,898	39,550	66,448	40,565
67.	Mar	2028	169,939	25,369	875	-24,494	26,898	38,818	65,715	41,222
68.	Apr	2028	171,431	23,877	778	-23,099	26,898	38,085	64,983	41,884
69.	May	2028	172,924	22,384	686	-21,698	26,898	37,353	64,251	42,553
70.	Jun	2028	174,416	20,892	601	-20,291	26,898	36,620	63,518	43,227
71.	Jul	2028	175,908	19,400	521	-18,879	26,898	35,888	62,786	43,907
72.	Aug	2028	177,400	17,907	446	-17,461	26,898	35,156	62,053	44,592
End Of Year 6
73.	Sep	2028	178,893	16,415	378	-16,038	24,977	34,423	59,400	43,362
74.	Oct	2028	180,385	14,923	315	-14,608	24,977	33,691	58,667	44,059
75.	Nov	2028	181,877	13,431	257	-13,173	24,977	32,958	57,935	44,762
76.	Dec	2028	183,370	11,938	206	-11,732	24,977	32,226	57,202	45,470
77.	Jan	2029	184,862	10,446	160	-10,286	24,977	31,494	56,470	46,184
78.	Feb	2029	186,354	8,954	120	-8,834	24,977	30,761	55,738	46,904
79.	Mar	2029	187,846	7,461	86	-7,376	24,977	30,029	55,005	47,630
80.	Apr	2029	189,339	5,969	57	-5,912	24,977	29,296	54,273	48,361
81.	May	2029	190,831	4,477	34	-4,443	24,977	28,564	53,540	49,098
82.	Jun	2029	192,323	2,985	17	-2,967	24,977	27,832	52,808	49,841
83.	Jul	2029	193,815	1,492	6	-1,487	24,977	27,099	52,076	50,589
84.	Aug	2029	195,308	0	0	0	24,977	26,367	51,343	51,343	Loan Fully Paid
End Of Year 7
85.	Sep	2029	195,308	0	0	0	23,055	25,634	48,690	48,690
86.	Oct	2029	195,308	0	0	0	23,055	24,902	47,957	47,957
87.	Nov	2029	195,308	0	0	0	23,055	24,169	47,225	47,225
88.	Dec	2029	195,308	0	0	0	23,055	23,437	46,492	46,492
89.	Jan	2030	195,308	0	0	0	23,055	22,705	45,760	45,760
90.	Feb	2030	195,308	0	0	0	23,055	21,972	45,027	45,027
91.	Mar	2030	195,308	0	0	0	23,055	21,240	44,295	44,295
92.	Apr	2030	195,308	0	0	0	23,055	20,507	43,563	43,563
93.	May	2030	195,308	0	0	0	23,055	19,775	42,830	42,830
94.	Jun	2030	195,308	0	0	0	23,055	19,043	42,098	42,098
95.	Jul	2030	195,308	0	0	0	23,055	18,310	41,365	41,365
96.	Aug	2030	195,308	0	0	0	23,055	17,578	40,633	40,633
End Of Year 8
97.	Sep	2030	195,308	0	0	0	21,134	16,845	37,979	37,979
98.	Oct	2030	195,308	0	0	0	21,134	16,113	37,247	37,247
99.	Nov	2030	195,308	0	0	0	21,134	15,381	36,515	36,515
100.	Dec	2030	195,308	0	0	0	21,134	14,648	35,782	35,782
101.	Jan	2031	195,308	0	0	0	21,134	13,916	35,050	35,050
102.	Feb	2031	195,308	0	0	0	21,134	13,183	34,317	34,317
103.	Mar	2031	195,308	0	0	0	21,134	12,451	33,585	33,585
104.	Apr	2031	195,308	0	0	0	21,134	11,719	32,853	32,853
105.	May	2031	195,308	0	0	0	21,134	10,986	32,120	32,120
106.	Jun	2031	195,308	0	0	0	21,134	10,254	31,388	31,388
107.	Jul	2031	195,308	0	0	0	21,134	9,521	30,655	30,655
108.	Aug	2031	195,308	0	0	0	21,134	8,789	29,923	29,923
End Of Year 9
109.	Sep	2031	195,308	0	0	0	19,213	8,056	27,269	27,269
110.	Oct	2031	195,308	0	0	0	19,213	7,324	26,537	26,537
111.	Nov	2031	195,308	0	0	0	19,213	6,592	25,804	25,804
112.	Dec	2031	195,308	0	0	0	19,213	5,859	25,072	25,072
113.	Jan	2032	195,308	0	0	0	19,213	5,127	24,340	24,340
114.	Feb	2032	195,308	0	0	0	19,213	4,394	23,607	23,607
115.	Mar	2032	195,308	0	0	0	19,213	3,662	22,875	22,875
116.	Apr	2032	195,308	0	0	0	19,213	2,930	22,142	22,142
117.	May	2032	195,308	0	0	0	19,213	2,197	21,410	21,410
118.	Jun	2032	195,308	0	0	0	19,213	1,465	20,678	20,678
119.	Jul	2032	195,308	0	0	0	19,213	732	19,945	19,945
120.	Aug	2032	195,308	0	0	0	19,213	0	19,213	19,213
End Of Year 10

Download PDF

This car is no longer available in the market.
Latest OMV:	$33,161
VES:	NEUTRAL (B)
Engine Cap:	1499 cc Turbocharged
Power:	102Bhp @ 3900rpm
Torque:	190Nm @ 1380rpm
Type:	5 Door Hatch
Euro NCAP:	N.A
User Ratings:	N.A

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 5 Door (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

Authorized Distributor

CAT A:	$87,889	7,889
CAT B:	$112,001	5,000
CAT C:	$59,090	3,001
CAT E:	$112,001	999

August 2022 - Round 2

MINI Cooper S 5 Door (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

Authorized Distributor