BMW X1 sDrive18i (Facelift) (A) Authorised Dealer   Updated Loan Calculator

$200,888
Includes VES (20 Jan 2022)
Latest OMV: $35,523
VES: NEUTRAL (B)
Engine Cap: 1499 cc Turbocharged
Power: 140Bhp @ 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
$200,888
Includes VES
NEUTRAL (B) Information
Down Payment
$80,356 (40% of Car Price)
Monthly Installment
$1,715 for 7 years (84 months) Information

Loan Details

Total Loan
$120,532 Information
Total Interest
$23,456 Information
Total Sum Paid
$143,988 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$18,313 Information
COE
$82,001 Information
VES
NEUTRAL (B) Information
ARF Paid
$41,732 Information
PARF Rebate
You get back $20,866 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
Feb 2022 142,273 112,617 -6,753
Mar 2022 140,559 111,933 -6,267
Apr 2022 138,845 111,250 -5,775
May 2022 137,131 110,567 -5,277
Jun 2022 135,417 109,883 -4,772
Jul 2022 133,703 109,200 -4,260
Aug 2022 131,989 108,517 -3,742
Sep 2022 130,274 107,833 -3,217
Oct 2022 128,560 107,150 -2,685
Nov 2022 126,846 106,467 -2,147
Dec 2022 125,132 105,783 -1,603
Jan 2023 123,418 105,100 -1,051
End Of Year 1
Feb 2023 121,704 104,417 -494
Mar 2023 119,990 103,733 71
Apr 2023 118,275 103,050 642
May 2023 116,561 102,367 1,219
Jun 2023 114,847 101,683 1,803
Jul 2023 113,133 101,000 2,394
Aug 2023 111,419 100,317 2,991
Sep 2023 109,705 99,633 3,594
Oct 2023 107,991 98,950 4,205
Nov 2023 106,277 98,267 4,822
Dec 2023 104,562 97,583 5,445
Jan 2024 102,848 96,900 6,075
End Of Year 2
Feb 2024 101,134 96,217 6,712
Mar 2024 99,420 95,533 7,355
Apr 2024 97,706 94,850 8,005
May 2024 95,992 94,167 8,661
Jun 2024 94,278 93,483 9,324
Jul 2024 92,563 92,800 9,993
Aug 2024 90,849 92,117 10,669
Sep 2024 89,135 91,433 11,352
Oct 2024 87,421 90,750 12,041
Nov 2024 85,707 90,067 12,737
Dec 2024 83,993 89,383 13,439
Jan 2025 82,279 88,700 14,148
End Of Year 3
Feb 2025 80,564 88,017 14,863
Mar 2025 78,850 87,333 15,585
Apr 2025 77,136 86,650 16,314
May 2025 75,422 85,966 17,049
Jun 2025 73,708 85,283 17,791
Jul 2025 71,994 84,600 18,539
Aug 2025 70,280 83,916 19,294
Sep 2025 68,565 83,233 20,055
Oct 2025 66,851 82,550 20,823
Nov 2025 65,137 81,866 21,598
Dec 2025 63,423 81,183 22,379
Jan 2026 61,709 80,500 23,167
End Of Year 4
Feb 2026 59,995 79,816 23,961
Mar 2026 58,281 79,133 24,762
Apr 2026 56,567 78,450 25,569
May 2026 54,852 77,766 26,383
Jun 2026 53,138 77,083 27,204
Jul 2026 51,424 76,400 28,031
Aug 2026 49,710 75,716 28,864
Sep 2026 47,996 75,033 29,705
Oct 2026 46,282 74,350 30,551
Nov 2026 44,568 73,666 31,405
Dec 2026 42,853 72,983 32,265
Jan 2027 41,139 72,300 33,131
End Of Year 5
Feb 2027 39,425 69,530 31,918
Mar 2027 37,711 68,846 32,798
Apr 2027 35,997 68,163 33,684
May 2027 34,283 67,480 34,577
Jun 2027 32,569 66,796 35,476
Jul 2027 30,854 66,113 36,382
Aug 2027 29,140 65,430 37,295
Sep 2027 27,426 64,746 38,214
Oct 2027 25,712 64,063 39,139
Nov 2027 23,998 63,380 40,072
Dec 2027 22,284 62,696 41,010
Jan 2028 20,570 62,013 41,956
End Of Year 6
Feb 2028 18,856 59,243 40,821
Mar 2028 17,141 58,560 41,780
Apr 2028 15,427 57,876 42,745
May 2028 13,713 57,193 43,716
Jun 2028 11,999 56,510 44,695
Jul 2028 10,285 55,826 45,679
Aug 2028 8,571 55,143 46,671
Sep 2028 6,857 54,460 47,669
Oct 2028 5,142 53,776 48,673
Nov 2028 3,428 53,093 49,684
Dec 2028 1,714 52,410 50,702
Jan 2029 0 51,726 51,726
End Of Year 7
Feb 2029 0 48,956 48,956
Mar 2029 0 48,273 48,273
Apr 2029 0 47,590 47,590
May 2029 0 46,906 46,906
Jun 2029 0 46,223 46,223
Jul 2029 0 45,540 45,540
Aug 2029 0 44,856 44,856
Sep 2029 0 44,173 44,173
Oct 2029 0 43,490 43,490
Nov 2029 0 42,806 42,806
Dec 2029 0 42,123 42,123
Jan 2030 0 41,440 41,440
End Of Year 8
Feb 2030 0 38,670 38,670
Mar 2030 0 37,986 37,986
Apr 2030 0 37,303 37,303
May 2030 0 36,620 36,620
Jun 2030 0 35,936 35,936
Jul 2030 0 35,253 35,253
Aug 2030 0 34,570 34,570
Sep 2030 0 33,886 33,886
Oct 2030 0 33,203 33,203
Nov 2030 0 32,519 32,519
Dec 2030 0 31,836 31,836
Jan 2031 0 31,153 31,153
End Of Year 9
Feb 2031 0 28,383 28,383
Mar 2031 0 27,700 27,700
Apr 2031 0 27,016 27,016
May 2031 0 26,333 26,333
Jun 2031 0 25,649 25,649
Jul 2031 0 24,966 24,966
Aug 2031 0 24,283 24,283
Sep 2031 0 23,599 23,599
Oct 2031 0 22,916 22,916
Nov 2031 0 22,233 22,233
Dec 2031 0 21,549 21,549
Jan 2032 0 20,866 20,866
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.