BMW 1 Series 118i M Sport (A) Authorised Dealer   Updated Loan Calculator

$147,888
Includes VES (24 Mar 2020)
Latest OMV: $33,759
VES: NEUTRAL (B)
Engine Cap: 1499 cc Turbocharged
Power: 138Bhp @ 4600rpm
Torque: 220Nm @ 1480rpm
Type: 5 Door Hatch
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
$147,888
Includes VES
NEUTRAL (B) Information
Down Payment
$59,156 (40% of Car Price)
Monthly Installment
$1,262 for 7 years (84 months) Information

Loan Details

Total Loan
$88,732 Information
Total Interest
$17,267 Information
Total Sum Paid
$105,999 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$13,101 Information
COE
$30,012 Information
VES
NEUTRAL (B) Information
ARF Paid
$39,263 Information
PARF Rebate
You get back $19,631 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 104,737 59,209 -28,668
Aug 2020 103,475 58,959 -28,057
Sep 2020 102,214 58,709 -27,442
Oct 2020 100,952 58,459 -26,822
Nov 2020 99,690 58,208 -26,197
Dec 2020 98,428 57,958 -25,567
Jan 2021 97,166 57,708 -24,933
Feb 2021 95,904 57,458 -24,294
Mar 2021 94,642 57,208 -23,649
Apr 2021 93,380 56,958 -23,000
May 2021 92,118 56,708 -22,346
Jun 2021 90,856 56,458 -21,688
End Of Year 1
Jul 2021 89,595 56,208 -21,024
Aug 2021 88,333 55,958 -20,356
Sep 2021 87,071 55,707 -19,683
Oct 2021 85,809 55,457 -19,005
Nov 2021 84,547 55,207 -18,322
Dec 2021 83,285 54,957 -17,634
Jan 2022 82,023 54,707 -16,941
Feb 2022 80,761 54,457 -16,244
Mar 2022 79,499 54,207 -15,542
Apr 2022 78,238 53,957 -14,835
May 2022 76,976 53,707 -14,123
Jun 2022 75,714 53,457 -13,406
End Of Year 2
Jul 2022 74,452 53,206 -12,684
Aug 2022 73,190 52,956 -11,958
Sep 2022 71,928 52,706 -11,227
Oct 2022 70,666 52,456 -10,491
Nov 2022 69,404 52,206 -9,750
Dec 2022 68,142 51,956 -9,004
Jan 2023 66,880 51,706 -8,253
Feb 2023 65,619 51,456 -7,498
Mar 2023 64,357 51,206 -6,737
Apr 2023 63,095 50,956 -5,972
May 2023 61,833 50,705 -5,202
Jun 2023 60,571 50,455 -4,428
End Of Year 3
Jul 2023 59,309 50,205 -3,648
Aug 2023 58,047 49,955 -2,864
Sep 2023 56,785 49,705 -2,074
Oct 2023 55,523 49,455 -1,280
Nov 2023 54,262 49,205 -481
Dec 2023 53,000 48,955 323
Jan 2024 51,738 48,705 1,131
Feb 2024 50,476 48,455 1,945
Mar 2024 49,214 48,204 2,763
Apr 2024 47,952 47,954 3,586
May 2024 46,690 47,704 4,414
Jun 2024 45,428 47,454 5,247
End Of Year 4
Jul 2024 44,166 47,204 6,085
Aug 2024 42,904 46,954 6,927
Sep 2024 41,643 46,704 7,775
Oct 2024 40,381 46,454 8,627
Nov 2024 39,119 46,204 9,484
Dec 2024 37,857 45,954 10,346
Jan 2025 36,595 45,703 11,212
Feb 2025 35,333 45,453 12,084
Mar 2025 34,071 45,203 12,960
Apr 2025 32,809 44,953 13,842
May 2025 31,547 44,703 14,728
Jun 2025 30,285 44,453 15,618
End Of Year 5
Jul 2025 29,024 42,240 14,551
Aug 2025 27,762 41,990 15,452
Sep 2025 26,500 41,740 16,357
Oct 2025 25,238 41,489 17,267
Nov 2025 23,976 41,239 18,182
Dec 2025 22,714 40,989 19,102
Jan 2026 21,452 40,739 20,027
Feb 2026 20,190 40,489 20,956
Mar 2026 18,928 40,239 21,891
Apr 2026 17,667 39,989 22,830
May 2026 16,405 39,739 23,774
Jun 2026 15,143 39,489 24,723
End Of Year 6
Jul 2026 13,881 37,275 23,714
Aug 2026 12,619 37,025 24,672
Sep 2026 11,357 36,775 25,636
Oct 2026 10,095 36,525 26,604
Nov 2026 8,833 36,275 27,577
Dec 2026 7,571 36,025 28,555
Jan 2027 6,309 35,775 29,538
Feb 2027 5,048 35,525 30,525
Mar 2027 3,786 35,275 31,518
Apr 2027 2,524 35,024 32,515
May 2027 1,262 34,774 33,517
Jun 2027 0 34,524 34,524
End Of Year 7
Jul 2027 0 32,311 32,311
Aug 2027 0 32,061 32,061
Sep 2027 0 31,811 31,811
Oct 2027 0 31,561 31,561
Nov 2027 0 31,311 31,311
Dec 2027 0 31,061 31,061
Jan 2028 0 30,810 30,810
Feb 2028 0 30,560 30,560
Mar 2028 0 30,310 30,310
Apr 2028 0 30,060 30,060
May 2028 0 29,810 29,810
Jun 2028 0 29,560 29,560
End Of Year 8
Jul 2028 0 27,347 27,347
Aug 2028 0 27,097 27,097
Sep 2028 0 26,847 26,847
Oct 2028 0 26,596 26,596
Nov 2028 0 26,346 26,346
Dec 2028 0 26,096 26,096
Jan 2029 0 25,846 25,846
Feb 2029 0 25,596 25,596
Mar 2029 0 25,346 25,346
Apr 2029 0 25,096 25,096
May 2029 0 24,846 24,846
Jun 2029 0 24,596 24,596
End Of Year 9
Jul 2029 0 22,382 22,382
Aug 2029 0 22,132 22,132
Sep 2029 0 21,882 21,882
Oct 2029 0 21,632 21,632
Nov 2029 0 21,382 21,382
Dec 2029 0 21,132 21,132
Jan 2030 0 20,882 20,882
Feb 2030 0 20,632 20,632
Mar 2030 0 20,382 20,382
Apr 2030 0 20,132 20,132
May 2030 0 19,881 19,881
Jun 2030 0 19,631 19,631
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.