BMW 1 Series 118i 5Dr Edition Sport (A)    Updated Loan Calculator

This car is no longer available in the market.
Latest OMV: $26,095
VES: $10,000 (C1)
Engine Cap: 1496 cc Turbocharged
Power: 136Bhp @ 4000rpm
Torque: 220Nm @ 1250rpm
Type: 5 Door Hatch
Euro NCAP: N.A
User Ratings: N.A

Authorized Dealer

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
$140,888
Includes VES
$10,000 (C1) Information
Down Payment
$56,356 (40% of Car Price)
Monthly Installment
$1,203 for 7 years (84 months) Information

Loan Details

Total Loan
$84,532 Information
Total Interest
$16,450 Information
Total Sum Paid
$100,982 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$12,784 Information
COE
$52,309 Information
VES
$10,000 (C1) Information
ARF Paid
$28,533 Information
PARF Rebate
You get back $14,267 at the end of 10th year (PARF Rebate) Information
Road Tax
$682 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
May 2021 99,780 73,273 -10,444
Jun 2021 98,578 72,837 -10,060
Jul 2021 97,375 72,401 -9,672
Aug 2021 96,173 71,965 -9,279
Sep 2021 94,971 71,529 -8,881
Oct 2021 93,769 71,093 -8,479
Nov 2021 92,567 70,657 -8,072
Dec 2021 91,365 70,221 -7,661
Jan 2022 90,162 69,786 -7,245
Feb 2022 88,960 69,350 -6,824
Mar 2022 87,758 68,914 -6,399
Apr 2022 86,556 68,478 -5,969
End Of Year 1
May 2022 85,354 68,042 -5,534
Jun 2022 84,152 67,606 -5,095
Jul 2022 82,949 67,170 -4,651
Aug 2022 81,747 66,734 -4,203
Sep 2022 80,545 66,298 -3,750
Oct 2022 79,343 65,862 -3,293
Nov 2022 78,141 65,426 -2,831
Dec 2022 76,939 64,991 -2,364
Jan 2023 75,736 64,555 -1,892
Feb 2023 74,534 64,119 -1,416
Mar 2023 73,332 63,683 -936
Apr 2023 72,130 63,247 -451
End Of Year 2
May 2023 70,928 62,811 39
Jun 2023 69,726 62,375 534
Jul 2023 68,523 61,939 1,033
Aug 2023 67,321 61,503 1,536
Sep 2023 66,119 61,067 2,044
Oct 2023 64,917 60,632 2,557
Nov 2023 63,715 60,196 3,075
Dec 2023 62,513 59,760 3,597
Jan 2024 61,310 59,324 4,123
Feb 2024 60,108 58,888 4,655
Mar 2024 58,906 58,452 5,190
Apr 2024 57,704 58,016 5,731
End Of Year 3
May 2024 56,502 57,580 6,276
Jun 2024 55,300 57,144 6,826
Jul 2024 54,097 56,708 7,380
Aug 2024 52,895 56,272 7,939
Sep 2024 51,693 55,837 8,502
Oct 2024 50,491 55,401 9,071
Nov 2024 49,289 54,965 9,643
Dec 2024 48,087 54,529 10,221
Jan 2025 46,884 54,093 10,803
Feb 2025 45,682 53,657 11,389
Mar 2025 44,480 53,221 11,980
Apr 2025 43,278 52,785 12,576
End Of Year 4
May 2025 42,076 52,349 13,176
Jun 2025 40,874 51,913 13,781
Jul 2025 39,671 51,477 14,391
Aug 2025 38,469 51,042 15,005
Sep 2025 37,267 50,606 15,624
Oct 2025 36,065 50,170 16,247
Nov 2025 34,863 49,734 16,875
Dec 2025 33,661 49,298 17,508
Jan 2026 32,458 48,862 18,145
Feb 2026 31,256 48,426 18,787
Mar 2026 30,054 47,990 19,434
Apr 2026 28,852 47,554 20,085
End Of Year 5
May 2026 27,650 45,692 19,314
Jun 2026 26,448 45,256 19,974
Jul 2026 25,245 44,820 20,639
Aug 2026 24,043 44,384 21,308
Sep 2026 22,841 43,948 21,982
Oct 2026 21,639 43,512 22,661
Nov 2026 20,437 43,076 23,344
Dec 2026 19,235 42,640 24,032
Jan 2027 18,032 42,204 24,725
Feb 2027 16,830 41,769 25,422
Mar 2027 15,628 41,333 26,124
Apr 2027 14,426 40,897 26,830
End Of Year 6
May 2027 13,224 39,034 26,114
Jun 2027 12,022 38,598 26,830
Jul 2027 10,819 38,162 27,550
Aug 2027 9,617 37,726 28,275
Sep 2027 8,415 37,291 29,004
Oct 2027 7,213 36,855 29,738
Nov 2027 6,011 36,419 30,477
Dec 2027 4,809 35,983 31,220
Jan 2028 3,606 35,547 31,968
Feb 2028 2,404 35,111 32,720
Mar 2028 1,202 34,675 33,478
Apr 2028 0 34,239 34,239
End Of Year 7
May 2028 0 32,377 32,377
Jun 2028 0 31,941 31,941
Jul 2028 0 31,505 31,505
Aug 2028 0 31,069 31,069
Sep 2028 0 30,633 30,633
Oct 2028 0 30,197 30,197
Nov 2028 0 29,761 29,761
Dec 2028 0 29,325 29,325
Jan 2029 0 28,889 28,889
Feb 2029 0 28,453 28,453
Mar 2029 0 28,018 28,018
Apr 2029 0 27,582 27,582
End Of Year 8
May 2029 0 25,719 25,719
Jun 2029 0 25,283 25,283
Jul 2029 0 24,847 24,847
Aug 2029 0 24,411 24,411
Sep 2029 0 23,975 23,975
Oct 2029 0 23,540 23,540
Nov 2029 0 23,104 23,104
Dec 2029 0 22,668 22,668
Jan 2030 0 22,232 22,232
Feb 2030 0 21,796 21,796
Mar 2030 0 21,360 21,360
Apr 2030 0 20,924 20,924
End Of Year 9
May 2030 0 19,061 19,061
Jun 2030 0 18,626 18,626
Jul 2030 0 18,190 18,190
Aug 2030 0 17,754 17,754
Sep 2030 0 17,318 17,318
Oct 2030 0 16,882 16,882
Nov 2030 0 16,446 16,446
Dec 2030 0 16,010 16,010
Jan 2031 0 15,574 15,574
Feb 2031 0 15,138 15,138
Mar 2031 0 14,702 14,702
Apr 2031 0 14,267 14,267
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.