Volkswagen Beetle 1.2 TSI (DSG) (A) Authorised Dealer   Updated Loan Calculator

$126,900 Price Increase
Includes VES (10 Dec 2020)
Latest OMV: $20,361
VES: NEUTRAL (B)
Engine Cap: 1197 cc Turbocharged
Power: 160Bhp @ 5000rpm
Torque: 175Nm @ 1550rpm
Type: 3 Door Hatch
Euro NCAP: N.A
User Ratings: 4.00 from 1 review

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
$126,900
Includes VES
NEUTRAL (B) Information
Down Payment
$50,760 (40% of Car Price)
Monthly Installment
$1,083 for 7 years (84 months) Information

Loan Details

Total Loan
$76,140 Information
Total Interest
$14,817 Information
Total Sum Paid
$90,957 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$11,672 Information
COE
$60,001 Information
VES
NEUTRAL (B) Information
ARF Paid
$20,505 Information
PARF Rebate
You get back $10,253 at the end of 10th year (PARF Rebate) Information
Road Tax
$507 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Jun 2021 89,874 74,880 -526
Jul 2021 88,791 74,380 -287
Aug 2021 87,708 73,880 -45
Sep 2021 86,626 73,380 202
Oct 2021 85,543 72,880 452
Nov 2021 84,460 72,380 707
Dec 2021 83,377 71,880 966
Jan 2022 82,294 71,380 1,230
Feb 2022 81,211 70,880 1,497
Mar 2022 80,129 70,380 1,769
Apr 2022 79,046 69,880 2,044
May 2022 77,963 69,380 2,324
End Of Year 1
Jun 2022 76,880 68,880 2,608
Jul 2022 75,797 68,380 2,896
Aug 2022 74,715 67,880 3,189
Sep 2022 73,632 67,380 3,485
Oct 2022 72,549 66,880 3,786
Nov 2022 71,466 66,380 4,090
Dec 2022 70,383 65,880 4,399
Jan 2023 69,300 65,380 4,712
Feb 2023 68,218 64,880 5,029
Mar 2023 67,135 64,380 5,351
Apr 2023 66,052 63,880 5,676
May 2023 64,969 63,380 6,006
End Of Year 2
Jun 2023 63,886 62,880 6,340
Jul 2023 62,804 62,380 6,678
Aug 2023 61,721 61,880 7,020
Sep 2023 60,638 61,380 7,366
Oct 2023 59,555 60,880 7,716
Nov 2023 58,472 60,380 8,071
Dec 2023 57,389 59,880 8,430
Jan 2024 56,307 59,380 8,792
Feb 2024 55,224 58,880 9,159
Mar 2024 54,141 58,380 9,531
Apr 2024 53,058 57,880 9,906
May 2024 51,975 57,380 10,285
End Of Year 3
Jun 2024 50,893 56,880 10,669
Jul 2024 49,810 56,380 11,057
Aug 2024 48,727 55,880 11,448
Sep 2024 47,644 55,380 11,845
Oct 2024 46,561 54,880 12,245
Nov 2024 45,478 54,380 12,649
Dec 2024 44,396 53,880 13,058
Jan 2025 43,313 53,380 13,470
Feb 2025 42,230 52,880 13,887
Mar 2025 41,147 52,380 14,308
Apr 2025 40,064 51,880 14,733
May 2025 38,982 51,380 15,162
End Of Year 4
Jun 2025 37,899 50,880 15,596
Jul 2025 36,816 50,380 16,033
Aug 2025 35,733 49,880 16,475
Sep 2025 34,650 49,380 16,921
Oct 2025 33,567 48,880 17,371
Nov 2025 32,485 48,380 17,825
Dec 2025 31,402 47,880 18,283
Jan 2026 30,319 47,380 18,746
Feb 2026 29,236 46,880 19,212
Mar 2026 28,153 46,380 19,683
Apr 2026 27,070 45,880 20,158
May 2026 25,988 45,380 20,637
End Of Year 5
Jun 2026 24,905 43,854 20,095
Jul 2026 23,822 43,354 20,582
Aug 2026 22,739 42,854 21,074
Sep 2026 21,656 42,354 21,569
Oct 2026 20,574 41,854 22,069
Nov 2026 19,491 41,354 22,573
Dec 2026 18,408 40,854 23,081
Jan 2027 17,325 40,354 23,594
Feb 2027 16,242 39,854 24,110
Mar 2027 15,159 39,354 24,631
Apr 2027 14,077 38,854 25,155
May 2027 12,994 38,354 25,684
End Of Year 6
Jun 2027 11,911 36,829 25,192
Jul 2027 10,828 36,329 25,729
Aug 2027 9,745 35,829 26,270
Sep 2027 8,663 35,329 26,816
Oct 2027 7,580 34,829 27,365
Nov 2027 6,497 34,329 27,919
Dec 2027 5,414 33,829 28,477
Jan 2028 4,331 33,329 29,039
Feb 2028 3,248 32,829 29,605
Mar 2028 2,166 32,329 30,176
Apr 2028 1,083 31,829 30,750
May 2028 0 31,329 31,329
End Of Year 7
Jun 2028 0 29,804 29,804
Jul 2028 0 29,304 29,304
Aug 2028 0 28,804 28,804
Sep 2028 0 28,304 28,304
Oct 2028 0 27,803 27,803
Nov 2028 0 27,303 27,303
Dec 2028 0 26,803 26,803
Jan 2029 0 26,303 26,303
Feb 2029 0 25,803 25,803
Mar 2029 0 25,303 25,303
Apr 2029 0 24,803 24,803
May 2029 0 24,303 24,303
End Of Year 8
Jun 2029 0 22,778 22,778
Jul 2029 0 22,278 22,278
Aug 2029 0 21,778 21,778
Sep 2029 0 21,278 21,278
Oct 2029 0 20,778 20,778
Nov 2029 0 20,278 20,278
Dec 2029 0 19,778 19,778
Jan 2030 0 19,278 19,278
Feb 2030 0 18,778 18,778
Mar 2030 0 18,278 18,278
Apr 2030 0 17,778 17,778
May 2030 0 17,278 17,278
End Of Year 9
Jun 2030 0 15,753 15,753
Jul 2030 0 15,253 15,253
Aug 2030 0 14,753 14,753
Sep 2030 0 14,253 14,253
Oct 2030 0 13,753 13,753
Nov 2030 0 13,253 13,253
Dec 2030 0 12,753 12,753
Jan 2031 0 12,253 12,253
Feb 2031 0 11,753 11,753
Mar 2031 0 11,253 11,253
Apr 2031 0 10,753 10,753
May 2031 0 10,253 10,253
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.