Opel Crossland X 1.2 Turbo Innovation (A) Authorised Dealer   Updated Loan Calculator

$97,777 Price Decrease
Includes VES (7 Jun 2019)
Latest OMV: $23,500
VES: $10,000 (C1)
Engine Cap: 1199 cc Turbocharged
Power: 109Bhp
Torque: 205Nm
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: $10,000 (C1)
$
 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
$97,777
Includes VES
$10,000 (C1) Information
Down Payment
$39,111 (40% of Car Price)
Monthly Installment
$835 for 7 years (84 months) Information

Loan Details

Total Loan
$58,666 Information
Total Interest
$11,416 Information
Total Sum Paid
$70,082 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$8,603 Information
COE
$30,009 Information
VES
$10,000 (C1) Information
ARF Paid
$24,900 Information
PARF Rebate
You get back $12,450 at the end of 10th year (PARF Rebate) Information
Road Tax
$508 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Jul 2019 69,248 48,434 -9,666
Aug 2019 68,414 48,184 -9,348
Sep 2019 67,579 47,934 -9,026
Oct 2019 66,745 47,684 -8,700
Nov 2019 65,911 47,434 -8,372
Dec 2019 65,077 47,184 -8,040
Jan 2020 64,242 46,933 -7,706
Feb 2020 63,408 46,683 -7,368
Mar 2020 62,574 46,433 -7,026
Apr 2020 61,739 46,183 -6,682
May 2020 60,905 45,933 -6,334
Jun 2020 60,071 45,683 -5,984
End Of Year 1
Jul 2020 59,236 45,433 -5,630
Aug 2020 58,402 45,183 -5,272
Sep 2020 57,568 44,933 -4,912
Oct 2020 56,733 44,683 -4,548
Nov 2020 55,899 44,433 -4,182
Dec 2020 55,065 44,183 -3,812
Jan 2021 54,230 43,933 -3,438
Feb 2021 53,396 43,683 -3,062
Mar 2021 52,562 43,432 -2,682
Apr 2021 51,727 43,182 -2,300
May 2021 50,893 42,932 -1,914
Jun 2021 50,059 42,682 -1,525
End Of Year 2
Jul 2021 49,225 42,432 -1,132
Aug 2021 48,390 42,182 -737
Sep 2021 47,556 41,932 -338
Oct 2021 46,722 41,682 64
Nov 2021 45,887 41,432 469
Dec 2021 45,053 41,182 878
Jan 2022 44,219 40,932 1,289
Feb 2022 43,384 40,682 1,704
Mar 2022 42,550 40,432 2,122
Apr 2022 41,716 40,181 2,543
May 2022 40,881 39,931 2,967
Jun 2022 40,047 39,681 3,395
End Of Year 3
Jul 2022 39,213 39,431 3,826
Aug 2022 38,378 39,181 4,260
Sep 2022 37,544 38,931 4,697
Oct 2022 36,710 38,681 5,137
Nov 2022 35,876 38,431 5,581
Dec 2022 35,041 38,181 6,027
Jan 2023 34,207 37,931 6,477
Feb 2023 33,373 37,681 6,930
Mar 2023 32,538 37,431 7,387
Apr 2023 31,704 37,181 7,846
May 2023 30,870 36,930 8,309
Jun 2023 30,035 36,680 8,775
End Of Year 4
Jul 2023 29,201 36,430 9,244
Aug 2023 28,367 36,180 9,716
Sep 2023 27,532 35,930 10,192
Oct 2023 26,698 35,680 10,671
Nov 2023 25,864 35,430 11,152
Dec 2023 25,029 35,180 11,638
Jan 2024 24,195 34,930 12,126
Feb 2024 23,361 34,680 12,617
Mar 2024 22,526 34,430 13,112
Apr 2024 21,692 34,180 13,610
May 2024 20,858 33,930 14,111
Jun 2024 20,024 33,680 14,615
End Of Year 5
Jul 2024 19,189 32,184 13,878
Aug 2024 18,355 31,934 14,388
Sep 2024 17,521 31,684 14,902
Oct 2024 16,686 31,434 15,419
Nov 2024 15,852 31,184 15,940
Dec 2024 15,018 30,934 16,463
Jan 2025 14,183 30,684 16,990
Feb 2025 13,349 30,434 17,520
Mar 2025 12,515 30,184 18,053
Apr 2025 11,680 29,934 18,589
May 2025 10,846 29,684 19,129
Jun 2025 10,012 29,434 19,671
End Of Year 6
Jul 2025 9,177 27,939 18,972
Aug 2025 8,343 27,688 19,521
Sep 2025 7,509 27,438 20,073
Oct 2025 6,675 27,188 20,629
Nov 2025 5,840 26,938 21,188
Dec 2025 5,006 26,688 21,749
Jan 2026 4,172 26,438 22,314
Feb 2026 3,337 26,188 22,883
Mar 2026 2,503 25,938 23,454
Apr 2026 1,669 25,688 24,029
May 2026 834 25,438 24,607
Jun 2026 0 25,188 25,188
End Of Year 7
Jul 2026 0 23,693 23,693
Aug 2026 0 23,443 23,443
Sep 2026 0 23,192 23,192
Oct 2026 0 22,942 22,942
Nov 2026 0 22,692 22,692
Dec 2026 0 22,442 22,442
Jan 2027 0 22,192 22,192
Feb 2027 0 21,942 21,942
Mar 2027 0 21,692 21,692
Apr 2027 0 21,442 21,442
May 2027 0 21,192 21,192
Jun 2027 0 20,942 20,942
End Of Year 8
Jul 2027 0 19,447 19,447
Aug 2027 0 19,197 19,197
Sep 2027 0 18,947 18,947
Oct 2027 0 18,697 18,697
Nov 2027 0 18,446 18,446
Dec 2027 0 18,196 18,196
Jan 2028 0 17,946 17,946
Feb 2028 0 17,696 17,696
Mar 2028 0 17,446 17,446
Apr 2028 0 17,196 17,196
May 2028 0 16,946 16,946
Jun 2028 0 16,696 16,696
End Of Year 9
Jul 2028 0 15,201 15,201
Aug 2028 0 14,951 14,951
Sep 2028 0 14,701 14,701
Oct 2028 0 14,451 14,451
Nov 2028 0 14,201 14,201
Dec 2028 0 13,950 13,950
Jan 2029 0 13,700 13,700
Feb 2029 0 13,450 13,450
Mar 2029 0 13,200 13,200
Apr 2029 0 12,950 12,950
May 2029 0 12,700 12,700
Jun 2029 0 12,450 12,450
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.