Volkswagen Passat 1.8 TSI (DSG) New Car Loan Calculator Singapore

Download PDF

Loan Redemption Amount			Paper/Deregistration Value
Month	Year	Loan Redemption Amount	Dereg Value	Cash Position
Jun	2021	123,090	83,066	-20,209
Jul	2021	121,607	82,566	-19,697
Aug	2021	120,124	82,066	-19,181
Sep	2021	118,641	81,566	-18,658
Oct	2021	117,158	81,066	-18,130
Nov	2021	115,675	80,566	-17,596
Dec	2021	114,192	80,066	-17,056
Jan	2022	112,709	79,566	-16,511
Feb	2022	111,226	79,066	-15,960
Mar	2022	109,743	78,566	-15,403
Apr	2022	108,260	78,066	-14,841
May	2022	106,777	77,566	-14,273
End Of Year 1
Jun	2022	105,294	77,066	-13,699
Jul	2022	103,811	76,566	-13,120
Aug	2022	102,328	76,066	-12,534
Sep	2022	100,845	75,566	-11,944
Oct	2022	99,362	75,066	-11,347
Nov	2022	97,879	74,566	-10,745
Dec	2022	96,396	74,066	-10,137
Jan	2023	94,913	73,566	-9,524
Feb	2023	93,430	73,066	-8,904
Mar	2023	91,947	72,566	-8,280
Apr	2023	90,464	72,066	-7,649
May	2023	88,981	71,566	-7,013
End Of Year 2
Jun	2023	87,498	71,066	-6,371
Jul	2023	86,015	70,566	-5,723
Aug	2023	84,532	70,066	-5,070
Sep	2023	83,049	69,566	-4,411
Oct	2023	81,566	69,066	-3,746
Nov	2023	80,083	68,566	-3,076
Dec	2023	78,600	68,066	-2,400
Jan	2024	77,117	67,566	-1,718
Feb	2024	75,634	67,066	-1,031
Mar	2024	74,151	66,566	-338
Apr	2024	72,668	66,066	361
May	2024	71,185	65,566	1,066
End Of Year 3
Jun	2024	69,701	65,066	1,776
Jul	2024	68,218	64,566	2,492
Aug	2024	66,735	64,066	3,213
Sep	2024	65,252	63,566	3,940
Oct	2024	63,769	63,066	4,673
Nov	2024	62,286	62,566	5,412
Dec	2024	60,803	62,065	6,156
Jan	2025	59,320	61,565	6,906
Feb	2025	57,837	61,065	7,662
Mar	2025	56,354	60,565	8,423
Apr	2025	54,871	60,065	9,190
May	2025	53,388	59,565	9,963
End Of Year 4
Jun	2025	51,905	59,065	10,741
Jul	2025	50,422	58,565	11,525
Aug	2025	48,939	58,065	12,315
Sep	2025	47,456	57,565	13,110
Oct	2025	45,973	57,065	13,911
Nov	2025	44,490	56,565	14,718
Dec	2025	43,007	56,065	15,531
Jan	2026	41,524	55,565	16,349
Feb	2026	40,041	55,065	17,173
Mar	2026	38,558	54,565	18,002
Apr	2026	37,075	54,065	18,837
May	2026	35,592	53,565	19,678
End Of Year 5
Jun	2026	34,109	51,494	18,954
Jul	2026	32,626	50,994	19,806
Aug	2026	31,143	50,494	20,664
Sep	2026	29,660	49,994	21,528
Oct	2026	28,177	49,494	22,397
Nov	2026	26,694	48,994	23,272
Dec	2026	25,211	48,494	24,153
Jan	2027	23,728	47,994	25,039
Feb	2027	22,245	47,494	25,931
Mar	2027	20,762	46,994	26,829
Apr	2027	19,279	46,494	27,732
May	2027	17,796	45,994	28,642
End Of Year 6
Jun	2027	16,313	43,923	27,985
Jul	2027	14,830	43,423	28,906
Aug	2027	13,347	42,923	29,832
Sep	2027	11,864	42,423	30,764
Oct	2027	10,381	41,923	31,701
Nov	2027	8,898	41,423	32,645
Dec	2027	7,415	40,923	33,593
Jan	2028	5,932	40,423	34,548
Feb	2028	4,449	39,923	35,508
Mar	2028	2,966	39,423	36,474
Apr	2028	1,483	38,923	37,446
May	2028	0	38,423	38,423
End Of Year 7
Jun	2028	0	36,352	36,352
Jul	2028	0	35,852	35,852
Aug	2028	0	35,352	35,352
Sep	2028	0	34,852	34,852
Oct	2028	0	34,352	34,352
Nov	2028	0	33,852	33,852
Dec	2028	0	33,352	33,352
Jan	2029	0	32,852	32,852
Feb	2029	0	32,352	32,352
Mar	2029	0	31,852	31,852
Apr	2029	0	31,352	31,352
May	2029	0	30,852	30,852
End Of Year 8
Jun	2029	0	28,781	28,781
Jul	2029	0	28,281	28,281
Aug	2029	0	27,781	27,781
Sep	2029	0	27,281	27,281
Oct	2029	0	26,781	26,781
Nov	2029	0	26,281	26,281
Dec	2029	0	25,781	25,781
Jan	2030	0	25,281	25,281
Feb	2030	0	24,781	24,781
Mar	2030	0	24,281	24,281
Apr	2030	0	23,781	23,781
May	2030	0	23,281	23,281
End Of Year 9
Jun	2030	0	21,210	21,210
Jul	2030	0	20,710	20,710
Aug	2030	0	20,210	20,210
Sep	2030	0	19,710	19,710
Oct	2030	0	19,210	19,210
Nov	2030	0	18,710	18,710
Dec	2030	0	18,210	18,210
Jan	2031	0	17,710	17,710
Feb	2031	0	17,210	17,210
Mar	2031	0	16,710	16,710
Apr	2031	0	16,210	16,210
May	2031	0	15,710	15,710
End Of Year 10

				Loan Redemption Amount			Paper/Deregistration Value
No	Month	Year	Paid so far	Outstanding Loan	Interest Rebate	Loan Redemption Amount	PARF Rebate	COE Rebate	Dereg Value	Cash Position	Remarks
1.	Jun	2021	71,003	123,090	19,815	-103,274	23,565	59,501	83,066	-20,209
2.	Jul	2021	72,486	121,607	19,344	-102,263	23,565	59,001	82,566	-19,697
3.	Aug	2021	73,969	120,124	18,878	-101,246	23,565	58,501	82,066	-19,181
4.	Sep	2021	75,452	118,641	18,417	-100,224	23,565	58,001	81,566	-18,658
5.	Oct	2021	76,935	117,158	17,962	-99,196	23,565	57,501	81,066	-18,130
6.	Nov	2021	78,418	115,675	17,513	-98,162	23,565	57,001	80,566	-17,596
7.	Dec	2021	79,901	114,192	17,070	-97,122	23,565	56,501	80,066	-17,056
8.	Jan	2022	81,384	112,709	16,632	-96,077	23,565	56,001	79,566	-16,511
9.	Feb	2022	82,867	111,226	16,200	-95,026	23,565	55,501	79,066	-15,960
10.	Mar	2022	84,350	109,743	15,774	-93,969	23,565	55,001	78,566	-15,403
11.	Apr	2022	85,833	108,260	15,353	-92,907	23,565	54,501	78,066	-14,841
12.	May	2022	87,316	106,777	14,938	-91,838	23,565	54,001	77,566	-14,273
End Of Year 1
13.	Jun	2022	88,799	105,294	14,529	-90,765	23,565	53,501	77,066	-13,699
14.	Jul	2022	90,282	103,811	14,125	-89,685	23,565	53,001	76,566	-13,120
15.	Aug	2022	91,765	102,328	13,728	-88,600	23,565	52,501	76,066	-12,534
16.	Sep	2022	93,248	100,845	13,335	-87,509	23,565	52,001	75,566	-11,944
17.	Oct	2022	94,731	99,362	12,949	-86,413	23,565	51,501	75,066	-11,347
18.	Nov	2022	96,214	97,879	12,568	-85,311	23,565	51,001	74,566	-10,745
19.	Dec	2022	97,697	96,396	12,193	-84,203	23,565	50,501	74,066	-10,137
20.	Jan	2023	99,180	94,913	11,823	-83,089	23,565	50,001	73,566	-9,524
21.	Feb	2023	100,663	93,430	11,460	-81,970	23,565	49,501	73,066	-8,904
22.	Mar	2023	102,146	91,947	11,101	-80,845	23,565	49,001	72,566	-8,280
23.	Apr	2023	103,629	90,464	10,749	-79,715	23,565	48,501	72,066	-7,649
24.	May	2023	105,112	88,981	10,402	-78,578	23,565	48,001	71,566	-7,013
End Of Year 2
25.	Jun	2023	106,595	87,498	10,061	-77,436	23,565	47,501	71,066	-6,371
26.	Jul	2023	108,078	86,015	9,726	-76,289	23,565	47,001	70,566	-5,723
27.	Aug	2023	109,561	84,532	9,396	-75,135	23,565	46,501	70,066	-5,070
28.	Sep	2023	111,044	83,049	9,072	-73,976	23,565	46,001	69,566	-4,411
29.	Oct	2023	112,527	81,566	8,754	-72,812	23,565	45,501	69,066	-3,746
30.	Nov	2023	114,010	80,083	8,441	-71,641	23,565	45,001	68,566	-3,076
31.	Dec	2023	115,493	78,600	8,134	-70,465	23,565	44,501	68,066	-2,400
32.	Jan	2024	116,976	77,117	7,833	-69,284	23,565	44,001	67,566	-1,718
33.	Feb	2024	118,459	75,634	7,537	-68,096	23,565	43,501	67,066	-1,031
34.	Mar	2024	119,942	74,151	7,247	-66,903	23,565	43,001	66,566	-338
35.	Apr	2024	121,425	72,668	6,963	-65,704	23,565	42,501	66,066	361	Break Even
36.	May	2024	122,908	71,185	6,685	-64,500	23,565	42,001	65,566	1,066
End Of Year 3
37.	Jun	2024	124,391	69,701	6,412	-63,290	23,565	41,501	65,066	1,776
38.	Jul	2024	125,874	68,218	6,145	-62,074	23,565	41,001	64,566	2,492
39.	Aug	2024	127,357	66,735	5,883	-60,852	23,565	40,501	64,066	3,213
40.	Sep	2024	128,840	65,252	5,627	-59,625	23,565	40,001	63,566	3,940
41.	Oct	2024	130,323	63,769	5,377	-58,392	23,565	39,501	63,066	4,673
42.	Nov	2024	131,806	62,286	5,133	-57,154	23,565	39,001	62,566	5,412
43.	Dec	2024	133,289	60,803	4,894	-55,909	23,565	38,501	62,065	6,156
44.	Jan	2025	134,772	59,320	4,661	-54,659	23,565	38,001	61,565	6,906
45.	Feb	2025	136,255	57,837	4,434	-53,404	23,565	37,501	61,065	7,662
46.	Mar	2025	137,738	56,354	4,212	-52,142	23,565	37,001	60,565	8,423
47.	Apr	2025	139,221	54,871	3,996	-50,875	23,565	36,501	60,065	9,190
48.	May	2025	140,705	53,388	3,786	-49,603	23,565	36,001	59,565	9,963
End Of Year 4
49.	Jun	2025	142,188	51,905	3,581	-48,324	23,565	35,501	59,065	10,741
50.	Jul	2025	143,671	50,422	3,382	-47,040	23,565	35,001	58,565	11,525
51.	Aug	2025	145,154	48,939	3,189	-45,750	23,565	34,501	58,065	12,315
52.	Sep	2025	146,637	47,456	3,001	-44,455	23,565	34,001	57,565	13,110
53.	Oct	2025	148,120	45,973	2,819	-43,154	23,565	33,501	57,065	13,911
54.	Nov	2025	149,603	44,490	2,643	-41,847	23,565	33,001	56,565	14,718
55.	Dec	2025	151,086	43,007	2,473	-40,535	23,565	32,501	56,065	15,531
56.	Jan	2026	152,569	41,524	2,308	-39,216	23,565	32,001	55,565	16,349
57.	Feb	2026	154,052	40,041	2,149	-37,893	23,565	31,501	55,065	17,173
58.	Mar	2026	155,535	38,558	1,995	-36,563	23,565	31,001	54,565	18,002
59.	Apr	2026	157,018	37,075	1,847	-35,228	23,565	30,501	54,065	18,837
60.	May	2026	158,501	35,592	1,705	-33,887	23,565	30,001	53,565	19,678
End Of Year 5
61.	Jun	2026	159,984	34,109	1,569	-32,540	21,994	29,500	51,494	18,954
62.	Jul	2026	161,467	32,626	1,438	-31,188	21,994	29,000	50,994	19,806
63.	Aug	2026	162,950	31,143	1,313	-29,830	21,994	28,500	50,494	20,664
64.	Sep	2026	164,433	29,660	1,194	-28,467	21,994	28,000	49,994	21,528
65.	Oct	2026	165,916	28,177	1,080	-27,097	21,994	27,500	49,494	22,397
66.	Nov	2026	167,399	26,694	972	-25,722	21,994	27,000	48,994	23,272
67.	Dec	2026	168,882	25,211	870	-24,341	21,994	26,500	48,494	24,153
68.	Jan	2027	170,365	23,728	773	-22,955	21,994	26,000	47,994	25,039
69.	Feb	2027	171,848	22,245	682	-21,563	21,994	25,500	47,494	25,931
70.	Mar	2027	173,331	20,762	597	-20,165	21,994	25,000	46,994	26,829
71.	Apr	2027	174,814	19,279	517	-18,762	21,994	24,500	46,494	27,732
72.	May	2027	176,297	17,796	443	-17,353	21,994	24,000	45,994	28,642
End Of Year 6
73.	Jun	2027	177,780	16,313	375	-15,938	20,423	23,500	43,923	27,985
74.	Jul	2027	179,263	14,830	313	-14,517	20,423	23,000	43,423	28,906
75.	Aug	2027	180,746	13,347	256	-13,091	20,423	22,500	42,923	29,832
76.	Sep	2027	182,229	11,864	205	-11,659	20,423	22,000	42,423	30,764
77.	Oct	2027	183,712	10,381	159	-10,222	20,423	21,500	41,923	31,701
78.	Nov	2027	185,195	8,898	119	-8,779	20,423	21,000	41,423	32,645
79.	Dec	2027	186,678	7,415	85	-7,330	20,423	20,500	40,923	33,593
80.	Jan	2028	188,161	5,932	57	-5,875	20,423	20,000	40,423	34,548
81.	Feb	2028	189,644	4,449	34	-4,415	20,423	19,500	39,923	35,508
82.	Mar	2028	191,127	2,966	17	-2,949	20,423	19,000	39,423	36,474
83.	Apr	2028	192,610	1,483	6	-1,477	20,423	18,500	38,923	37,446
84.	May	2028	194,093	0	0	0	20,423	18,000	38,423	38,423	Loan Fully Paid
End Of Year 7
85.	Jun	2028	194,093	0	0	0	18,852	17,500	36,352	36,352
86.	Jul	2028	194,093	0	0	0	18,852	17,000	35,852	35,852
87.	Aug	2028	194,093	0	0	0	18,852	16,500	35,352	35,352
88.	Sep	2028	194,093	0	0	0	18,852	16,000	34,852	34,852
89.	Oct	2028	194,093	0	0	0	18,852	15,500	34,352	34,352
90.	Nov	2028	194,093	0	0	0	18,852	15,000	33,852	33,852
91.	Dec	2028	194,093	0	0	0	18,852	14,500	33,352	33,352
92.	Jan	2029	194,093	0	0	0	18,852	14,000	32,852	32,852
93.	Feb	2029	194,093	0	0	0	18,852	13,500	32,352	32,352
94.	Mar	2029	194,093	0	0	0	18,852	13,000	31,852	31,852
95.	Apr	2029	194,093	0	0	0	18,852	12,500	31,352	31,352
96.	May	2029	194,093	0	0	0	18,852	12,000	30,852	30,852
End Of Year 8
97.	Jun	2029	194,093	0	0	0	17,281	11,500	28,781	28,781
98.	Jul	2029	194,093	0	0	0	17,281	11,000	28,281	28,281
99.	Aug	2029	194,093	0	0	0	17,281	10,500	27,781	27,781
100.	Sep	2029	194,093	0	0	0	17,281	10,000	27,281	27,281
101.	Oct	2029	194,093	0	0	0	17,281	9,500	26,781	26,781
102.	Nov	2029	194,093	0	0	0	17,281	9,000	26,281	26,281
103.	Dec	2029	194,093	0	0	0	17,281	8,500	25,781	25,781
104.	Jan	2030	194,093	0	0	0	17,281	8,000	25,281	25,281
105.	Feb	2030	194,093	0	0	0	17,281	7,500	24,781	24,781
106.	Mar	2030	194,093	0	0	0	17,281	7,000	24,281	24,281
107.	Apr	2030	194,093	0	0	0	17,281	6,500	23,781	23,781
108.	May	2030	194,093	0	0	0	17,281	6,000	23,281	23,281
End Of Year 9
109.	Jun	2030	194,093	0	0	0	15,710	5,500	21,210	21,210
110.	Jul	2030	194,093	0	0	0	15,710	5,000	20,710	20,710
111.	Aug	2030	194,093	0	0	0	15,710	4,500	20,210	20,210
112.	Sep	2030	194,093	0	0	0	15,710	4,000	19,710	19,710
113.	Oct	2030	194,093	0	0	0	15,710	3,500	19,210	19,210
114.	Nov	2030	194,093	0	0	0	15,710	3,000	18,710	18,710
115.	Dec	2030	194,093	0	0	0	15,710	2,500	18,210	18,210
116.	Jan	2031	194,093	0	0	0	15,710	2,000	17,710	17,710
117.	Feb	2031	194,093	0	0	0	15,710	1,500	17,210	17,210
118.	Mar	2031	194,093	0	0	0	15,710	1,000	16,710	16,710
119.	Apr	2031	194,093	0	0	0	15,710	500	16,210	16,210
120.	May	2031	194,093	0	0	0	15,710	0	15,710	15,710
End Of Year 10

Download PDF

				Loan Redemption Amount			Paper/Deregistration Value
No	Month	Year	Paid so far The amount paid so far, consisting of desposit and total installment paid.	Outstanding Loan Outstanding loan amount owing to bank/financing company.	Interest Rebate The amount of interest rebate as a result of early settlement of loan. This is based on the Rule of 78.	Loan Redemption Amount The amount to pay out to the bank upon the early settlement of loan. It is the oustanding minus the loan redemption.	PARF Rebate Based on tiered rate of the Aditional Registration Fee (ARF). The ARF is based on the OMV of the vehicle.	COE Rebate Based on pro-rated value of the Quota Premium paid.	Dereg Value Total value of PARF and COE Rebate, also known as 'Paper Value'.	Cash Position The cash balance of the car upon loan settlement and car degistration. If this value started to be greater than 0, it is commonly known as 'Break Even'.	Remarks
1.	Jun	2021	71,003	123,090	19,815	-103,274	23,565	59,501	83,066	-20,209
2.	Jul	2021	72,486	121,607	19,344	-102,263	23,565	59,001	82,566	-19,697
3.	Aug	2021	73,969	120,124	18,878	-101,246	23,565	58,501	82,066	-19,181
4.	Sep	2021	75,452	118,641	18,417	-100,224	23,565	58,001	81,566	-18,658
5.	Oct	2021	76,935	117,158	17,962	-99,196	23,565	57,501	81,066	-18,130
6.	Nov	2021	78,418	115,675	17,513	-98,162	23,565	57,001	80,566	-17,596
7.	Dec	2021	79,901	114,192	17,070	-97,122	23,565	56,501	80,066	-17,056
8.	Jan	2022	81,384	112,709	16,632	-96,077	23,565	56,001	79,566	-16,511
9.	Feb	2022	82,867	111,226	16,200	-95,026	23,565	55,501	79,066	-15,960
10.	Mar	2022	84,350	109,743	15,774	-93,969	23,565	55,001	78,566	-15,403
11.	Apr	2022	85,833	108,260	15,353	-92,907	23,565	54,501	78,066	-14,841
12.	May	2022	87,316	106,777	14,938	-91,838	23,565	54,001	77,566	-14,273
End Of Year 1
13.	Jun	2022	88,799	105,294	14,529	-90,765	23,565	53,501	77,066	-13,699
14.	Jul	2022	90,282	103,811	14,125	-89,685	23,565	53,001	76,566	-13,120
15.	Aug	2022	91,765	102,328	13,728	-88,600	23,565	52,501	76,066	-12,534
16.	Sep	2022	93,248	100,845	13,335	-87,509	23,565	52,001	75,566	-11,944
17.	Oct	2022	94,731	99,362	12,949	-86,413	23,565	51,501	75,066	-11,347
18.	Nov	2022	96,214	97,879	12,568	-85,311	23,565	51,001	74,566	-10,745
19.	Dec	2022	97,697	96,396	12,193	-84,203	23,565	50,501	74,066	-10,137
20.	Jan	2023	99,180	94,913	11,823	-83,089	23,565	50,001	73,566	-9,524
21.	Feb	2023	100,663	93,430	11,460	-81,970	23,565	49,501	73,066	-8,904
22.	Mar	2023	102,146	91,947	11,101	-80,845	23,565	49,001	72,566	-8,280
23.	Apr	2023	103,629	90,464	10,749	-79,715	23,565	48,501	72,066	-7,649
24.	May	2023	105,112	88,981	10,402	-78,578	23,565	48,001	71,566	-7,013
End Of Year 2
25.	Jun	2023	106,595	87,498	10,061	-77,436	23,565	47,501	71,066	-6,371
26.	Jul	2023	108,078	86,015	9,726	-76,289	23,565	47,001	70,566	-5,723
27.	Aug	2023	109,561	84,532	9,396	-75,135	23,565	46,501	70,066	-5,070
28.	Sep	2023	111,044	83,049	9,072	-73,976	23,565	46,001	69,566	-4,411
29.	Oct	2023	112,527	81,566	8,754	-72,812	23,565	45,501	69,066	-3,746
30.	Nov	2023	114,010	80,083	8,441	-71,641	23,565	45,001	68,566	-3,076
31.	Dec	2023	115,493	78,600	8,134	-70,465	23,565	44,501	68,066	-2,400
32.	Jan	2024	116,976	77,117	7,833	-69,284	23,565	44,001	67,566	-1,718
33.	Feb	2024	118,459	75,634	7,537	-68,096	23,565	43,501	67,066	-1,031
34.	Mar	2024	119,942	74,151	7,247	-66,903	23,565	43,001	66,566	-338
35.	Apr	2024	121,425	72,668	6,963	-65,704	23,565	42,501	66,066	361	Break Even
36.	May	2024	122,908	71,185	6,685	-64,500	23,565	42,001	65,566	1,066
End Of Year 3
37.	Jun	2024	124,391	69,701	6,412	-63,290	23,565	41,501	65,066	1,776
38.	Jul	2024	125,874	68,218	6,145	-62,074	23,565	41,001	64,566	2,492
39.	Aug	2024	127,357	66,735	5,883	-60,852	23,565	40,501	64,066	3,213
40.	Sep	2024	128,840	65,252	5,627	-59,625	23,565	40,001	63,566	3,940
41.	Oct	2024	130,323	63,769	5,377	-58,392	23,565	39,501	63,066	4,673
42.	Nov	2024	131,806	62,286	5,133	-57,154	23,565	39,001	62,566	5,412
43.	Dec	2024	133,289	60,803	4,894	-55,909	23,565	38,501	62,065	6,156
44.	Jan	2025	134,772	59,320	4,661	-54,659	23,565	38,001	61,565	6,906
45.	Feb	2025	136,255	57,837	4,434	-53,404	23,565	37,501	61,065	7,662
46.	Mar	2025	137,738	56,354	4,212	-52,142	23,565	37,001	60,565	8,423
47.	Apr	2025	139,221	54,871	3,996	-50,875	23,565	36,501	60,065	9,190
48.	May	2025	140,705	53,388	3,786	-49,603	23,565	36,001	59,565	9,963
End Of Year 4
49.	Jun	2025	142,188	51,905	3,581	-48,324	23,565	35,501	59,065	10,741
50.	Jul	2025	143,671	50,422	3,382	-47,040	23,565	35,001	58,565	11,525
51.	Aug	2025	145,154	48,939	3,189	-45,750	23,565	34,501	58,065	12,315
52.	Sep	2025	146,637	47,456	3,001	-44,455	23,565	34,001	57,565	13,110
53.	Oct	2025	148,120	45,973	2,819	-43,154	23,565	33,501	57,065	13,911
54.	Nov	2025	149,603	44,490	2,643	-41,847	23,565	33,001	56,565	14,718
55.	Dec	2025	151,086	43,007	2,473	-40,535	23,565	32,501	56,065	15,531
56.	Jan	2026	152,569	41,524	2,308	-39,216	23,565	32,001	55,565	16,349
57.	Feb	2026	154,052	40,041	2,149	-37,893	23,565	31,501	55,065	17,173
58.	Mar	2026	155,535	38,558	1,995	-36,563	23,565	31,001	54,565	18,002
59.	Apr	2026	157,018	37,075	1,847	-35,228	23,565	30,501	54,065	18,837
60.	May	2026	158,501	35,592	1,705	-33,887	23,565	30,001	53,565	19,678
End Of Year 5
61.	Jun	2026	159,984	34,109	1,569	-32,540	21,994	29,500	51,494	18,954
62.	Jul	2026	161,467	32,626	1,438	-31,188	21,994	29,000	50,994	19,806
63.	Aug	2026	162,950	31,143	1,313	-29,830	21,994	28,500	50,494	20,664
64.	Sep	2026	164,433	29,660	1,194	-28,467	21,994	28,000	49,994	21,528
65.	Oct	2026	165,916	28,177	1,080	-27,097	21,994	27,500	49,494	22,397
66.	Nov	2026	167,399	26,694	972	-25,722	21,994	27,000	48,994	23,272
67.	Dec	2026	168,882	25,211	870	-24,341	21,994	26,500	48,494	24,153
68.	Jan	2027	170,365	23,728	773	-22,955	21,994	26,000	47,994	25,039
69.	Feb	2027	171,848	22,245	682	-21,563	21,994	25,500	47,494	25,931
70.	Mar	2027	173,331	20,762	597	-20,165	21,994	25,000	46,994	26,829
71.	Apr	2027	174,814	19,279	517	-18,762	21,994	24,500	46,494	27,732
72.	May	2027	176,297	17,796	443	-17,353	21,994	24,000	45,994	28,642
End Of Year 6
73.	Jun	2027	177,780	16,313	375	-15,938	20,423	23,500	43,923	27,985
74.	Jul	2027	179,263	14,830	313	-14,517	20,423	23,000	43,423	28,906
75.	Aug	2027	180,746	13,347	256	-13,091	20,423	22,500	42,923	29,832
76.	Sep	2027	182,229	11,864	205	-11,659	20,423	22,000	42,423	30,764
77.	Oct	2027	183,712	10,381	159	-10,222	20,423	21,500	41,923	31,701
78.	Nov	2027	185,195	8,898	119	-8,779	20,423	21,000	41,423	32,645
79.	Dec	2027	186,678	7,415	85	-7,330	20,423	20,500	40,923	33,593
80.	Jan	2028	188,161	5,932	57	-5,875	20,423	20,000	40,423	34,548
81.	Feb	2028	189,644	4,449	34	-4,415	20,423	19,500	39,923	35,508
82.	Mar	2028	191,127	2,966	17	-2,949	20,423	19,000	39,423	36,474
83.	Apr	2028	192,610	1,483	6	-1,477	20,423	18,500	38,923	37,446
84.	May	2028	194,093	0	0	0	20,423	18,000	38,423	38,423	Loan Fully Paid
End Of Year 7
85.	Jun	2028	194,093	0	0	0	18,852	17,500	36,352	36,352
86.	Jul	2028	194,093	0	0	0	18,852	17,000	35,852	35,852
87.	Aug	2028	194,093	0	0	0	18,852	16,500	35,352	35,352
88.	Sep	2028	194,093	0	0	0	18,852	16,000	34,852	34,852
89.	Oct	2028	194,093	0	0	0	18,852	15,500	34,352	34,352
90.	Nov	2028	194,093	0	0	0	18,852	15,000	33,852	33,852
91.	Dec	2028	194,093	0	0	0	18,852	14,500	33,352	33,352
92.	Jan	2029	194,093	0	0	0	18,852	14,000	32,852	32,852
93.	Feb	2029	194,093	0	0	0	18,852	13,500	32,352	32,352
94.	Mar	2029	194,093	0	0	0	18,852	13,000	31,852	31,852
95.	Apr	2029	194,093	0	0	0	18,852	12,500	31,352	31,352
96.	May	2029	194,093	0	0	0	18,852	12,000	30,852	30,852
End Of Year 8
97.	Jun	2029	194,093	0	0	0	17,281	11,500	28,781	28,781
98.	Jul	2029	194,093	0	0	0	17,281	11,000	28,281	28,281
99.	Aug	2029	194,093	0	0	0	17,281	10,500	27,781	27,781
100.	Sep	2029	194,093	0	0	0	17,281	10,000	27,281	27,281
101.	Oct	2029	194,093	0	0	0	17,281	9,500	26,781	26,781
102.	Nov	2029	194,093	0	0	0	17,281	9,000	26,281	26,281
103.	Dec	2029	194,093	0	0	0	17,281	8,500	25,781	25,781
104.	Jan	2030	194,093	0	0	0	17,281	8,000	25,281	25,281
105.	Feb	2030	194,093	0	0	0	17,281	7,500	24,781	24,781
106.	Mar	2030	194,093	0	0	0	17,281	7,000	24,281	24,281
107.	Apr	2030	194,093	0	0	0	17,281	6,500	23,781	23,781
108.	May	2030	194,093	0	0	0	17,281	6,000	23,281	23,281
End Of Year 9
109.	Jun	2030	194,093	0	0	0	15,710	5,500	21,210	21,210
110.	Jul	2030	194,093	0	0	0	15,710	5,000	20,710	20,710
111.	Aug	2030	194,093	0	0	0	15,710	4,500	20,210	20,210
112.	Sep	2030	194,093	0	0	0	15,710	4,000	19,710	19,710
113.	Oct	2030	194,093	0	0	0	15,710	3,500	19,210	19,210
114.	Nov	2030	194,093	0	0	0	15,710	3,000	18,710	18,710
115.	Dec	2030	194,093	0	0	0	15,710	2,500	18,210	18,210
116.	Jan	2031	194,093	0	0	0	15,710	2,000	17,710	17,710
117.	Feb	2031	194,093	0	0	0	15,710	1,500	17,210	17,210
118.	Mar	2031	194,093	0	0	0	15,710	1,000	16,710	16,710
119.	Apr	2031	194,093	0	0	0	15,710	500	16,210	16,210
120.	May	2031	194,093	0	0	0	15,710	0	15,710	15,710
End Of Year 10

Download PDF

This car is no longer available in the market.
Latest OMV:	$28,157
Engine Cap:	1798 cc Turbocharged
Power:	160Bhp @ 5000rpm
Torque:	250Nm @ 1500rpm
Type:	Sedan
Euro NCAP:
User Ratings:	4.00 from 1 review Post your Review

Bands	CO₂ (g/km)	HC (g/km)	CO (g/km)	NO₂ (g/km)	Rebate surcharge(-/+) for cars($)
A1	< 90	< 0.020	< 0.150	< 0.007	- 20,000
A2	90 < < 125	0.020 < < 0.036	0.150 < < 0.190	0.007 < < 0.013	- 10,000
B	125 < < 160	0.036 < < 0.052	0.190 < < 0.270	0.013 < < 0.024	0
C1	160 < < 185	0.052 < < 0.075	0.270 < < 0.350	0.024 < < 0.030	+ 10,000
C2	> 185	> 0.075	> 0.350	> 0.030	+ 20,000

Volkswagen Passat 1.8 TSI (DSG) Updated Loan Calculator

Loan Calculator

Authorized Dealer

New Car Loan Calculator

Results

Financial Commitment

Loan Details

Other Car Financial Details

(Optional) Choose another car to Calculate

Related Used Cars

Parallel Importers

Parallel Imported Cars

Authorized Distributor

CAT A:	$48,002	1,638
CAT B:	$60,001	1,189
CAT C:	$43,001	1,000
CAT E:	$63,002	902

May 2021 - Round 1

Volkswagen Passat 1.8 TSI (DSG) Updated Loan Calculator

Loan Calculator

Authorized Dealer

New Car Loan Calculator

Results

Financial Commitment

Loan Details

Other Car Financial Details

(Optional) Choose another car to Calculate

Related Used Cars