BMW X2 sDrive20i M Sport X (A) Authorised Dealer   Updated Loan Calculator

$189,888
Includes VES (24 Mar 2020)
Latest OMV: $40,253
VES: $10,000 (C1)
Engine Cap: 1998 cc Turbocharged
Power: 192Bhp @ 5000rpm
Torque: 280Nm @ 1350rpm
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
$189,888
Includes VES
$10,000 (C1) Information
Down Payment
$75,956 (40% of Car Price)
Monthly Installment
$1,621 for 7 years (84 months) Information

Loan Details

Total Loan
$113,932 Information
Total Interest
$22,171 Information
Total Sum Paid
$136,103 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$16,976 Information
COE
$30,012 Information
VES
$10,000 (C1) Information
ARF Paid
$48,354 Information
PARF Rebate
You get back $24,177 at the end of 10th year (PARF Rebate) Information
Road Tax
$1,210 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Jul 2020 134,483 66,028 -46,806
Aug 2020 132,863 65,777 -45,951
Sep 2020 131,242 65,527 -45,090
Oct 2020 129,622 65,277 -44,223
Nov 2020 128,002 65,027 -43,350
Dec 2020 126,382 64,777 -42,470
Jan 2021 124,761 64,527 -41,584
Feb 2021 123,141 64,277 -40,692
Mar 2021 121,521 64,027 -39,794
Apr 2021 119,900 63,777 -38,890
May 2021 118,280 63,527 -37,979
Jun 2021 116,660 63,276 -37,062
End Of Year 1
Jul 2021 115,040 63,026 -36,139
Aug 2021 113,419 62,776 -35,210
Sep 2021 111,799 62,526 -34,275
Oct 2021 110,179 62,276 -33,333
Nov 2021 108,558 62,026 -32,385
Dec 2021 106,938 61,776 -31,431
Jan 2022 105,318 61,526 -30,471
Feb 2022 103,698 61,276 -29,504
Mar 2022 102,077 61,026 -28,532
Apr 2022 100,457 60,775 -27,553
May 2022 98,837 60,525 -26,568
Jun 2022 97,217 60,275 -25,576
End Of Year 2
Jul 2022 95,596 60,025 -24,579
Aug 2022 93,976 59,775 -23,575
Sep 2022 92,356 59,525 -22,565
Oct 2022 90,735 59,275 -21,549
Nov 2022 89,115 59,025 -20,526
Dec 2022 87,495 58,775 -19,498
Jan 2023 85,875 58,525 -18,463
Feb 2023 84,254 58,274 -17,422
Mar 2023 82,634 58,024 -16,375
Apr 2023 81,014 57,774 -15,321
May 2023 79,394 57,524 -14,262
Jun 2023 77,773 57,274 -13,196
End Of Year 3
Jul 2023 76,153 57,024 -12,124
Aug 2023 74,533 56,774 -11,045
Sep 2023 72,912 56,524 -9,961
Oct 2023 71,292 56,274 -8,870
Nov 2023 69,672 56,024 -7,773
Dec 2023 68,052 55,773 -6,670
Jan 2024 66,431 55,523 -5,561
Feb 2024 64,811 55,273 -4,445
Mar 2024 63,191 55,023 -3,323
Apr 2024 61,570 54,773 -2,196
May 2024 59,950 54,523 -1,061
Jun 2024 58,330 54,273 79
End Of Year 4
Jul 2024 56,710 54,023 1,226
Aug 2024 55,089 53,773 2,378
Sep 2024 53,469 53,523 3,537
Oct 2024 51,849 53,272 4,703
Nov 2024 50,229 53,022 5,874
Dec 2024 48,608 52,772 7,052
Jan 2025 46,988 52,522 8,236
Feb 2025 45,368 52,272 9,426
Mar 2025 43,747 52,022 10,622
Apr 2025 42,127 51,772 11,825
May 2025 40,507 51,522 13,033
Jun 2025 38,887 51,272 14,248
End Of Year 5
Jul 2025 37,266 48,604 13,052
Aug 2025 35,646 48,354 14,279
Sep 2025 34,026 48,104 15,512
Oct 2025 32,406 47,854 16,752
Nov 2025 30,785 47,603 17,998
Dec 2025 29,165 47,353 19,250
Jan 2026 27,545 47,103 20,509
Feb 2026 25,924 46,853 21,773
Mar 2026 24,304 46,603 23,044
Apr 2026 22,684 46,353 24,321
May 2026 21,064 46,103 25,604
Jun 2026 19,443 45,853 26,894
End Of Year 6
Jul 2026 17,823 43,185 25,772
Aug 2026 16,203 42,935 27,074
Sep 2026 14,582 42,685 28,382
Oct 2026 12,962 42,435 29,696
Nov 2026 11,342 42,185 31,016
Dec 2026 9,722 41,934 32,343
Jan 2027 8,101 41,684 33,676
Feb 2027 6,481 41,434 35,015
Mar 2027 4,861 41,184 36,361
Apr 2027 3,241 40,934 37,712
May 2027 1,620 40,684 39,070
Jun 2027 0 40,434 40,434
End Of Year 7
Jul 2027 0 37,766 37,766
Aug 2027 0 37,516 37,516
Sep 2027 0 37,266 37,266
Oct 2027 0 37,016 37,016
Nov 2027 0 36,766 36,766
Dec 2027 0 36,516 36,516
Jan 2028 0 36,265 36,265
Feb 2028 0 36,015 36,015
Mar 2028 0 35,765 35,765
Apr 2028 0 35,515 35,515
May 2028 0 35,265 35,265
Jun 2028 0 35,015 35,015
End Of Year 8
Jul 2028 0 32,347 32,347
Aug 2028 0 32,097 32,097
Sep 2028 0 31,847 31,847
Oct 2028 0 31,597 31,597
Nov 2028 0 31,347 31,347
Dec 2028 0 31,097 31,097
Jan 2029 0 30,847 30,847
Feb 2029 0 30,596 30,596
Mar 2029 0 30,346 30,346
Apr 2029 0 30,096 30,096
May 2029 0 29,846 29,846
Jun 2029 0 29,596 29,596
End Of Year 9
Jul 2029 0 26,928 26,928
Aug 2029 0 26,678 26,678
Sep 2029 0 26,428 26,428
Oct 2029 0 26,178 26,178
Nov 2029 0 25,928 25,928
Dec 2029 0 25,678 25,678
Jan 2030 0 25,428 25,428
Feb 2030 0 25,178 25,178
Mar 2030 0 24,927 24,927
Apr 2030 0 24,677 24,677
May 2030 0 24,427 24,427
Jun 2030 0 24,177 24,177
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.