BMW X3 xDrive30i xLine (A) Authorised Dealer   Updated Loan Calculator

$250,888
Includes VES (22 Aug 2019)
Latest OMV: $51,789
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
$
 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
$250,888
Down Payment
$100,356 (40% of Car Price)
Monthly Installment
$2,141 for 7 years (84 months) Information

Loan Details

Total Loan
$150,532 Information
Total Interest
$29,294 Information
Total Sum Paid
$179,826 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$22,499 Information
COE
$37,000 Information
ARF Paid
$65,220 Information
PARF Rebate
You get back $32,610 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 177,685 85,607 -63,474
Nov 2019 175,544 85,298 -62,322
Dec 2019 173,403 84,990 -61,163
Jan 2020 171,262 84,682 -59,995
Feb 2020 169,122 84,373 -58,819
Mar 2020 166,981 84,065 -57,635
Apr 2020 164,840 83,757 -56,442
May 2020 162,699 83,448 -55,242
Jun 2020 160,559 83,140 -54,033
Jul 2020 158,418 82,832 -52,816
Aug 2020 156,277 82,523 -51,590
Sep 2020 154,136 82,215 -50,357
End Of Year 1
Oct 2020 151,995 81,907 -49,115
Nov 2020 149,855 81,598 -47,866
Dec 2020 147,714 81,290 -46,607
Jan 2021 145,573 80,982 -45,341
Feb 2021 143,432 80,673 -44,067
Mar 2021 141,291 80,365 -42,784
Apr 2021 139,151 80,057 -41,493
May 2021 137,010 79,748 -40,194
Jun 2021 134,869 79,440 -38,887
Jul 2021 132,728 79,132 -37,571
Aug 2021 130,588 78,823 -36,248
Sep 2021 128,447 78,515 -34,916
End Of Year 2
Oct 2021 126,306 78,207 -33,576
Nov 2021 124,165 77,898 -32,227
Dec 2021 122,024 77,590 -30,871
Jan 2022 119,884 77,282 -29,506
Feb 2022 117,743 76,973 -28,133
Mar 2022 115,602 76,665 -26,752
Apr 2022 113,461 76,357 -25,363
May 2022 111,321 76,048 -23,965
Jun 2022 109,180 75,740 -22,559
Jul 2022 107,039 75,432 -21,145
Aug 2022 104,898 75,123 -19,723
Sep 2022 102,757 74,815 -18,293
End Of Year 3
Oct 2022 100,617 74,507 -16,854
Nov 2022 98,476 74,198 -15,407
Dec 2022 96,335 73,890 -13,952
Jan 2023 94,194 73,582 -12,489
Feb 2023 92,054 73,273 -11,018
Mar 2023 89,913 72,965 -9,538
Apr 2023 87,772 72,657 -8,050
May 2023 85,631 72,348 -6,554
Jun 2023 83,490 72,040 -5,050
Jul 2023 81,350 71,732 -3,538
Aug 2023 79,209 71,423 -2,017
Sep 2023 77,068 71,115 -488
End Of Year 4
Oct 2023 74,927 70,807 1,049
Nov 2023 72,787 70,498 2,594
Dec 2023 70,646 70,190 4,148
Jan 2024 68,505 69,882 5,709
Feb 2024 66,364 69,573 7,279
Mar 2024 64,223 69,265 8,857
Apr 2024 62,083 68,957 10,444
May 2024 59,942 68,648 12,038
Jun 2024 57,801 68,340 13,641
Jul 2024 55,660 68,032 15,252
Aug 2024 53,520 67,723 16,871
Sep 2024 51,379 67,415 18,498
End Of Year 5
Oct 2024 49,238 63,846 16,873
Nov 2024 47,097 63,537 18,516
Dec 2024 44,956 63,229 20,168
Jan 2025 42,816 62,921 21,828
Feb 2025 40,675 62,612 23,497
Mar 2025 38,534 62,304 25,173
Apr 2025 36,393 61,996 26,858
May 2025 34,252 61,687 28,551
Jun 2025 32,112 61,379 30,252
Jul 2025 29,971 61,071 31,961
Aug 2025 27,830 60,762 33,679
Sep 2025 25,689 60,454 35,405
End Of Year 6
Oct 2025 23,549 56,885 33,878
Nov 2025 21,408 56,576 35,620
Dec 2025 19,267 56,268 37,370
Jan 2026 17,126 55,960 39,129
Feb 2026 14,985 55,651 40,896
Mar 2026 12,845 55,343 42,671
Apr 2026 10,704 55,035 44,454
May 2026 8,563 54,726 46,245
Jun 2026 6,422 54,418 48,045
Jul 2026 4,282 54,110 49,853
Aug 2026 2,141 53,801 51,669
Sep 2026 0 53,493 53,493
End Of Year 7
Oct 2026 0 49,924 49,924
Nov 2026 0 49,615 49,615
Dec 2026 0 49,307 49,307
Jan 2027 0 48,999 48,999
Feb 2027 0 48,690 48,690
Mar 2027 0 48,382 48,382
Apr 2027 0 48,074 48,074
May 2027 0 47,765 47,765
Jun 2027 0 47,457 47,457
Jul 2027 0 47,149 47,149
Aug 2027 0 46,840 46,840
Sep 2027 0 46,532 46,532
End Of Year 8
Oct 2027 0 42,963 42,963
Nov 2027 0 42,654 42,654
Dec 2027 0 42,346 42,346
Jan 2028 0 42,038 42,038
Feb 2028 0 41,729 41,729
Mar 2028 0 41,421 41,421
Apr 2028 0 41,113 41,113
May 2028 0 40,804 40,804
Jun 2028 0 40,496 40,496
Jul 2028 0 40,188 40,188
Aug 2028 0 39,879 39,879
Sep 2028 0 39,571 39,571
End Of Year 9
Oct 2028 0 36,002 36,002
Nov 2028 0 35,693 35,693
Dec 2028 0 35,385 35,385
Jan 2029 0 35,077 35,077
Feb 2029 0 34,768 34,768
Mar 2029 0 34,460 34,460
Apr 2029 0 34,152 34,152
May 2029 0 33,843 33,843
Jun 2029 0 33,535 33,535
Jul 2029 0 33,227 33,227
Aug 2029 0 32,918 32,918
Sep 2029 0 32,610 32,610
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.