BMW X3 xDrive30i M Sport (A) Authorised Dealer   Updated Loan Calculator

$260,888
Includes VES (22 Aug 2019)
Latest OMV: $55,279
VES: $10,000 (C1)
Engine Cap: 1998 cc Turbocharged
Power: 252Bhp @ 5200rpm
Torque: 350Nm @ 1450rpm
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
$260,888
Includes VES
$10,000 (C1) Information
Down Payment
$104,356 (40% of Car Price)
Monthly Installment
$2,227 for 7 years (84 months) Information

Loan Details

Total Loan
$156,532 Information
Total Interest
$30,461 Information
Total Sum Paid
$186,993 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$23,325 Information
COE
$37,000 Information
VES
$10,000 (C1) Information
ARF Paid
$71,502 Information
PARF Rebate
You get back $35,751 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
Oct 2019 184,767 90,318 -64,704
Nov 2019 182,541 90,010 -63,495
Dec 2019 180,315 89,702 -62,277
Jan 2020 178,089 89,393 -61,050
Feb 2020 175,863 89,085 -59,815
Mar 2020 173,636 88,777 -58,571
Apr 2020 171,410 88,468 -57,319
May 2020 169,184 88,160 -56,058
Jun 2020 166,958 87,852 -54,789
Jul 2020 164,732 87,543 -53,511
Aug 2020 162,506 87,235 -52,225
Sep 2020 160,280 86,927 -50,930
End Of Year 1
Oct 2020 158,054 86,618 -49,626
Nov 2020 155,828 86,310 -48,314
Dec 2020 153,601 86,002 -46,994
Jan 2021 151,375 85,693 -45,665
Feb 2021 149,149 85,385 -44,327
Mar 2021 146,923 85,077 -42,981
Apr 2021 144,697 84,768 -41,626
May 2021 142,471 84,460 -40,263
Jun 2021 140,245 84,152 -38,892
Jul 2021 138,019 83,843 -37,511
Aug 2021 135,793 83,535 -36,123
Sep 2021 133,567 83,227 -34,725
End Of Year 2
Oct 2021 131,340 82,918 -33,320
Nov 2021 129,114 82,610 -31,905
Dec 2021 126,888 82,302 -30,482
Jan 2022 124,662 81,993 -29,051
Feb 2022 122,436 81,685 -27,611
Mar 2022 120,210 81,377 -26,162
Apr 2022 117,984 81,068 -24,705
May 2022 115,758 80,760 -23,240
Jun 2022 113,532 80,452 -21,766
Jul 2022 111,305 80,143 -20,283
Aug 2022 109,079 79,835 -18,792
Sep 2022 106,853 79,527 -17,292
End Of Year 3
Oct 2022 104,627 79,218 -15,784
Nov 2022 102,401 78,910 -14,267
Dec 2022 100,175 78,602 -12,742
Jan 2023 97,949 78,293 -11,208
Feb 2023 95,723 77,985 -9,666
Mar 2023 93,497 77,677 -8,115
Apr 2023 91,270 77,368 -6,556
May 2023 89,044 77,060 -4,988
Jun 2023 86,818 76,752 -3,411
Jul 2023 84,592 76,443 -1,826
Aug 2023 82,366 76,135 -233
Sep 2023 80,140 75,827 1,369
End Of Year 4
Oct 2023 77,914 75,518 2,980
Nov 2023 75,688 75,210 4,599
Dec 2023 73,462 74,902 6,227
Jan 2024 71,235 74,593 7,863
Feb 2024 69,009 74,285 9,508
Mar 2024 66,783 73,977 11,161
Apr 2024 64,557 73,668 12,823
May 2024 62,331 73,360 14,493
Jun 2024 60,105 73,052 16,172
Jul 2024 57,879 72,743 17,859
Aug 2024 55,653 72,435 19,555
Sep 2024 53,427 72,127 21,260
End Of Year 5
Oct 2024 51,200 68,243 19,398
Nov 2024 48,974 67,935 21,119
Dec 2024 46,748 67,627 22,849
Jan 2025 44,522 67,318 24,588
Feb 2025 42,296 67,010 26,335
Mar 2025 40,070 66,702 28,091
Apr 2025 37,844 66,393 29,855
May 2025 35,618 66,085 31,628
Jun 2025 33,392 65,777 33,409
Jul 2025 31,166 65,468 35,199
Aug 2025 28,939 65,160 36,997
Sep 2025 26,713 64,852 38,804
End Of Year 6
Oct 2025 24,487 60,968 37,044
Nov 2025 22,261 60,660 38,868
Dec 2025 20,035 60,351 40,700
Jan 2026 17,809 60,043 42,541
Feb 2026 15,583 59,735 44,391
Mar 2026 13,357 59,426 46,249
Apr 2026 11,131 59,118 48,116
May 2026 8,904 58,810 49,991
Jun 2026 6,678 58,501 51,874
Jul 2026 4,452 58,193 53,766
Aug 2026 2,226 57,885 55,667
Sep 2026 0 57,576 57,576
End Of Year 7
Oct 2026 0 53,693 53,693
Nov 2026 0 53,385 53,385
Dec 2026 0 53,076 53,076
Jan 2027 0 52,768 52,768
Feb 2027 0 52,460 52,460
Mar 2027 0 52,151 52,151
Apr 2027 0 51,843 51,843
May 2027 0 51,535 51,535
Jun 2027 0 51,226 51,226
Jul 2027 0 50,918 50,918
Aug 2027 0 50,610 50,610
Sep 2027 0 50,301 50,301
End Of Year 8
Oct 2027 0 46,418 46,418
Nov 2027 0 46,110 46,110
Dec 2027 0 45,801 45,801
Jan 2028 0 45,493 45,493
Feb 2028 0 45,185 45,185
Mar 2028 0 44,876 44,876
Apr 2028 0 44,568 44,568
May 2028 0 44,260 44,260
Jun 2028 0 43,951 43,951
Jul 2028 0 43,643 43,643
Aug 2028 0 43,335 43,335
Sep 2028 0 43,026 43,026
End Of Year 9
Oct 2028 0 39,143 39,143
Nov 2028 0 38,834 38,834
Dec 2028 0 38,526 38,526
Jan 2029 0 38,218 38,218
Feb 2029 0 37,909 37,909
Mar 2029 0 37,601 37,601
Apr 2029 0 37,293 37,293
May 2029 0 36,984 36,984
Jun 2029 0 36,676 36,676
Jul 2029 0 36,368 36,368
Aug 2029 0 36,059 36,059
Sep 2029 0 35,751 35,751
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.