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

Opel Grandland X 1.2 Turbo Innovation (A)
$126,500
Includes VES (25 Nov 2021)
Latest OMV: $27,194
VES: $-20,000 (A2)
Engine Cap: 1199 cc Turbocharged
Power: 129Bhp @ 5500rpm
Torque: 230Nm @ 1750rpm
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: $-20,000 (A1)
$
 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
$126,500
Includes VES
$-20,000 (A1) Information
Down Payment
$50,600 (40% of Car Price)
Monthly Installment
$1,080 for 7 years (84 months) Information

Loan Details

Total Loan
$75,900 Information
Total Interest
$14,770 Information
Total Sum Paid
$90,670 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$11,290 Information
COE
$74,989 Information
VES
$-20,000 (A1) Information
ARF Paid
$30,072 Information
PARF Rebate
You get back $15,036 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
Aug 2022 89,591 96,918 21,750
Sep 2022 88,511 96,293 21,861
Oct 2022 87,432 95,668 21,976
Nov 2022 86,353 95,043 22,095
Dec 2022 85,273 94,418 22,219
Jan 2023 84,194 93,793 22,347
Feb 2023 83,114 93,168 22,478
Mar 2023 82,035 92,543 22,614
Apr 2023 80,955 91,919 22,754
May 2023 79,876 91,294 22,899
Jun 2023 78,797 90,669 23,047
Jul 2023 77,717 90,044 23,199
End Of Year 1
Aug 2023 76,638 89,419 23,356
Sep 2023 75,558 88,794 23,517
Oct 2023 74,479 88,169 23,682
Nov 2023 73,400 87,544 23,851
Dec 2023 72,320 86,919 24,024
Jan 2024 71,241 86,294 24,201
Feb 2024 70,161 85,669 24,383
Mar 2024 69,082 85,045 24,568
Apr 2024 68,003 84,420 24,758
May 2024 66,923 83,795 24,952
Jun 2024 65,844 83,170 25,150
Jul 2024 64,764 82,545 25,352
End Of Year 2
Aug 2024 63,685 81,920 25,558
Sep 2024 62,606 81,295 25,768
Oct 2024 61,526 80,670 25,983
Nov 2024 60,447 80,045 26,202
Dec 2024 59,367 79,420 26,424
Jan 2025 58,288 78,795 26,651
Feb 2025 57,209 78,171 26,882
Mar 2025 56,129 77,546 27,118
Apr 2025 55,050 76,921 27,357
May 2025 53,970 76,296 27,601
Jun 2025 52,891 75,671 27,848
Jul 2025 51,812 75,046 28,100
End Of Year 3
Aug 2025 50,732 74,421 28,356
Sep 2025 49,653 73,796 28,616
Oct 2025 48,573 73,171 28,880
Nov 2025 47,494 72,546 29,148
Dec 2025 46,414 71,921 29,421
Jan 2026 45,335 71,297 29,697
Feb 2026 44,256 70,672 29,978
Mar 2026 43,176 70,047 30,263
Apr 2026 42,097 69,422 30,552
May 2026 41,017 68,797 30,845
Jun 2026 39,938 68,172 31,142
Jul 2026 38,859 67,547 31,444
End Of Year 4
Aug 2026 37,779 66,922 31,749
Sep 2026 36,700 66,297 32,059
Oct 2026 35,620 65,672 32,373
Nov 2026 34,541 65,047 32,691
Dec 2026 33,462 64,423 33,013
Jan 2027 32,382 63,798 33,339
Feb 2027 31,303 63,173 33,670
Mar 2027 30,223 62,548 34,004
Apr 2027 29,144 61,923 34,343
May 2027 28,065 61,298 34,686
Jun 2027 26,985 60,673 35,033
Jul 2027 25,906 60,048 35,384
End Of Year 5
Aug 2027 24,826 57,920 34,235
Sep 2027 23,747 57,295 34,595
Oct 2027 22,668 56,670 34,958
Nov 2027 21,588 56,045 35,326
Dec 2027 20,509 55,420 35,697
Jan 2028 19,429 54,795 36,073
Feb 2028 18,350 54,170 36,453
Mar 2028 17,271 53,545 36,838
Apr 2028 16,191 52,920 37,226
May 2028 15,112 52,296 37,618
Jun 2028 14,032 51,671 38,015
Jul 2028 12,953 51,046 38,416
End Of Year 6
Aug 2028 11,873 48,917 37,317
Sep 2028 10,794 48,292 37,726
Oct 2028 9,715 47,667 38,139
Nov 2028 8,635 47,043 38,556
Dec 2028 7,556 46,418 38,978
Jan 2029 6,476 45,793 39,403
Feb 2029 5,397 45,168 39,833
Mar 2029 4,318 44,543 40,267
Apr 2029 3,238 43,918 40,705
May 2029 2,159 43,293 41,147
Jun 2029 1,079 42,668 41,593
Jul 2029 0 42,043 42,043
End Of Year 7
Aug 2029 0 39,915 39,915
Sep 2029 0 39,290 39,290
Oct 2029 0 38,665 38,665
Nov 2029 0 38,040 38,040
Dec 2029 0 37,415 37,415
Jan 2030 0 36,790 36,790
Feb 2030 0 36,165 36,165
Mar 2030 0 35,540 35,540
Apr 2030 0 34,915 34,915
May 2030 0 34,291 34,291
Jun 2030 0 33,666 33,666
Jul 2030 0 33,041 33,041
End Of Year 8
Aug 2030 0 30,912 30,912
Sep 2030 0 30,287 30,287
Oct 2030 0 29,662 29,662
Nov 2030 0 29,038 29,038
Dec 2030 0 28,413 28,413
Jan 2031 0 27,788 27,788
Feb 2031 0 27,163 27,163
Mar 2031 0 26,538 26,538
Apr 2031 0 25,913 25,913
May 2031 0 25,288 25,288
Jun 2031 0 24,663 24,663
Jul 2031 0 24,038 24,038
End Of Year 9
Aug 2031 0 21,910 21,910
Sep 2031 0 21,285 21,285
Oct 2031 0 20,660 20,660
Nov 2031 0 20,035 20,035
Dec 2031 0 19,410 19,410
Jan 2032 0 18,785 18,785
Feb 2032 0 18,160 18,160
Mar 2032 0 17,535 17,535
Apr 2032 0 16,911 16,911
May 2032 0 16,286 16,286
Jun 2032 0 15,661 15,661
Jul 2032 0 15,036 15,036
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.