BMW X2 sDrive18i M Sport X (A) Authorised Dealer   Updated Loan Calculator

$171,888
Includes VES (24 Mar 2020)
Latest OMV: $37,615
VES: NEUTRAL (B)
Engine Cap: 1499 cc Turbocharged
Power: 138Bhp @ 4600rpm
Torque: 220Nm @ 1480rpm
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: NEUTRAL (B)
$
 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
$171,888
Includes VES
NEUTRAL (B) Information
Down Payment
$68,756 (40% of Car Price)
Monthly Installment
$1,467 for 7 years (84 months) Information

Loan Details

Total Loan
$103,132 Information
Total Interest
$20,069 Information
Total Sum Paid
$123,201 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$15,308 Information
COE
$30,012 Information
VES
NEUTRAL (B) Information
ARF Paid
$44,661 Information
PARF Rebate
You get back $22,331 at the end of 10th year (PARF Rebate) Information
Road Tax
$684 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Jul 2020 121,735 63,258 -38,880
Aug 2020 120,268 63,008 -38,130
Sep 2020 118,801 62,757 -37,374
Oct 2020 117,335 62,507 -36,613
Nov 2020 115,868 62,257 -35,846
Dec 2020 114,401 62,007 -35,074
Jan 2021 112,935 61,757 -34,296
Feb 2021 111,468 61,507 -33,512
Mar 2021 110,001 61,257 -32,723
Apr 2021 108,535 61,007 -31,928
May 2021 107,068 60,757 -31,127
Jun 2021 105,601 60,507 -30,321
End Of Year 1
Jul 2021 104,135 60,256 -29,509
Aug 2021 102,668 60,006 -28,692
Sep 2021 101,201 59,756 -27,869
Oct 2021 99,735 59,506 -27,040
Nov 2021 98,268 59,256 -26,206
Dec 2021 96,801 59,006 -25,366
Jan 2022 95,334 58,756 -24,520
Feb 2022 93,868 58,506 -23,669
Mar 2022 92,401 58,256 -22,812
Apr 2022 90,934 58,006 -21,950
May 2022 89,468 57,755 -21,082
Jun 2022 88,001 57,505 -20,208
End Of Year 2
Jul 2022 86,534 57,255 -19,329
Aug 2022 85,068 57,005 -18,444
Sep 2022 83,601 56,755 -17,553
Oct 2022 82,134 56,505 -16,657
Nov 2022 80,668 56,255 -15,755
Dec 2022 79,201 56,005 -14,848
Jan 2023 77,734 55,755 -13,935
Feb 2023 76,268 55,505 -13,016
Mar 2023 74,801 55,254 -12,092
Apr 2023 73,334 55,004 -11,162
May 2023 71,868 54,754 -10,227
Jun 2023 70,401 54,504 -9,286
End Of Year 3
Jul 2023 68,934 54,254 -8,339
Aug 2023 67,467 54,004 -7,386
Sep 2023 66,001 53,754 -6,428
Oct 2023 64,534 53,504 -5,465
Nov 2023 63,067 53,254 -4,496
Dec 2023 61,601 53,004 -3,521
Jan 2024 60,134 52,753 -2,540
Feb 2024 58,667 52,503 -1,554
Mar 2024 57,201 52,253 -563
Apr 2024 55,734 52,003 435
May 2024 54,267 51,753 1,438
Jun 2024 52,801 51,503 2,446
End Of Year 4
Jul 2024 51,334 51,253 3,461
Aug 2024 49,867 51,003 4,480
Sep 2024 48,401 50,753 5,506
Oct 2024 46,934 50,503 6,537
Nov 2024 45,467 50,252 7,574
Dec 2024 44,001 50,002 8,616
Jan 2025 42,534 49,752 9,664
Feb 2025 41,067 49,502 10,717
Mar 2025 39,600 49,252 11,777
Apr 2025 38,134 49,002 12,841
May 2025 36,667 48,752 13,912
Jun 2025 35,200 48,502 14,988
End Of Year 5
Jul 2025 33,734 46,019 13,836
Aug 2025 32,267 45,769 14,924
Sep 2025 30,800 45,518 16,017
Oct 2025 29,334 45,268 17,115
Nov 2025 27,867 45,018 18,219
Dec 2025 26,400 44,768 19,329
Jan 2026 24,934 44,518 20,444
Feb 2026 23,467 44,268 21,566
Mar 2026 22,000 44,018 22,692
Apr 2026 20,534 43,768 23,824
May 2026 19,067 43,518 24,962
Jun 2026 17,600 43,268 26,106
End Of Year 6
Jul 2026 16,134 40,784 25,022
Aug 2026 14,667 40,534 26,177
Sep 2026 13,200 40,284 27,337
Oct 2026 11,733 40,034 28,503
Nov 2026 10,267 39,784 29,675
Dec 2026 8,800 39,534 30,852
Jan 2027 7,333 39,284 32,035
Feb 2027 5,867 39,034 33,223
Mar 2027 4,400 38,784 34,417
Apr 2027 2,933 38,533 35,617
May 2027 1,467 38,283 36,822
Jun 2027 0 38,033 38,033
End Of Year 7
Jul 2027 0 35,550 35,550
Aug 2027 0 35,300 35,300
Sep 2027 0 35,050 35,050
Oct 2027 0 34,800 34,800
Nov 2027 0 34,550 34,550
Dec 2027 0 34,300 34,300
Jan 2028 0 34,050 34,050
Feb 2028 0 33,799 33,799
Mar 2028 0 33,549 33,549
Apr 2028 0 33,299 33,299
May 2028 0 33,049 33,049
Jun 2028 0 32,799 32,799
End Of Year 8
Jul 2028 0 30,316 30,316
Aug 2028 0 30,066 30,066
Sep 2028 0 29,816 29,816
Oct 2028 0 29,566 29,566
Nov 2028 0 29,315 29,315
Dec 2028 0 29,065 29,065
Jan 2029 0 28,815 28,815
Feb 2029 0 28,565 28,565
Mar 2029 0 28,315 28,315
Apr 2029 0 28,065 28,065
May 2029 0 27,815 27,815
Jun 2029 0 27,565 27,565
End Of Year 9
Jul 2029 0 25,082 25,082
Aug 2029 0 24,832 24,832
Sep 2029 0 24,581 24,581
Oct 2029 0 24,331 24,331
Nov 2029 0 24,081 24,081
Dec 2029 0 23,831 23,831
Jan 2030 0 23,581 23,581
Feb 2030 0 23,331 23,331
Mar 2030 0 23,081 23,081
Apr 2030 0 22,831 22,831
May 2030 0 22,581 22,581
Jun 2030 0 22,331 22,331
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.