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
$60,109 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
Jul 2021 89,874 74,987 -419
Aug 2021 88,791 74,486 -181
Sep 2021 87,708 73,985 60
Oct 2021 86,626 73,484 306
Nov 2021 85,543 72,984 556
Dec 2021 84,460 72,483 810
Jan 2022 83,377 71,982 1,068
Feb 2022 82,294 71,481 1,330
Mar 2022 81,211 70,980 1,597
Apr 2022 80,129 70,479 1,868
May 2022 79,046 69,978 2,142
Jun 2022 77,963 69,477 2,421
End Of Year 1
Jul 2022 76,880 68,976 2,704
Aug 2022 75,797 68,475 2,992
Sep 2022 74,715 67,974 3,283
Oct 2022 73,632 67,474 3,579
Nov 2022 72,549 66,973 3,878
Dec 2022 71,466 66,472 4,182
Jan 2023 70,383 65,971 4,490
Feb 2023 69,300 65,470 4,802
Mar 2023 68,218 64,969 5,119
Apr 2023 67,135 64,468 5,439
May 2023 66,052 63,967 5,764
Jun 2023 64,969 63,466 6,092
End Of Year 2
Jul 2023 63,886 62,965 6,425
Aug 2023 62,804 62,464 6,762
Sep 2023 61,721 61,964 7,103
Oct 2023 60,638 61,463 7,449
Nov 2023 59,555 60,962 7,798
Dec 2023 58,472 60,461 8,152
Jan 2024 57,389 59,960 8,510
Feb 2024 56,307 59,459 8,872
Mar 2024 55,224 58,958 9,238
Apr 2024 54,141 58,457 9,608
May 2024 53,058 57,956 9,982
Jun 2024 51,975 57,455 10,361
End Of Year 3
Jul 2024 50,893 56,954 10,744
Aug 2024 49,810 56,454 11,130
Sep 2024 48,727 55,953 11,521
Oct 2024 47,644 55,452 11,917
Nov 2024 46,561 54,951 12,316
Dec 2024 45,478 54,450 12,719
Jan 2025 44,396 53,949 13,127
Feb 2025 43,313 53,448 13,539
Mar 2025 42,230 52,947 13,955
Apr 2025 41,147 52,446 14,375
May 2025 40,064 51,945 14,799
Jun 2025 38,982 51,444 15,227
End Of Year 4
Jul 2025 37,899 50,944 15,660
Aug 2025 36,816 50,443 16,096
Sep 2025 35,733 49,942 16,537
Oct 2025 34,650 49,441 16,982
Nov 2025 33,567 48,940 17,431
Dec 2025 32,485 48,439 17,884
Jan 2026 31,402 47,938 18,342
Feb 2026 30,319 47,437 18,803
Mar 2026 29,236 46,936 19,269
Apr 2026 28,153 46,435 19,739
May 2026 27,070 45,934 20,213
Jun 2026 25,988 45,434 20,691
End Of Year 5
Jul 2026 24,905 43,907 20,148
Aug 2026 23,822 43,406 20,634
Sep 2026 22,739 42,906 21,125
Oct 2026 21,656 42,405 21,620
Nov 2026 20,574 41,904 22,119
Dec 2026 19,491 41,403 22,622
Jan 2027 18,408 40,902 23,129
Feb 2027 17,325 40,401 23,640
Mar 2027 16,242 39,900 24,156
Apr 2027 15,159 39,399 24,676
May 2027 14,077 38,898 25,199
Jun 2027 12,994 38,397 25,727
End Of Year 6
Jul 2027 11,911 36,871 25,234
Aug 2027 10,828 36,370 25,770
Sep 2027 9,745 35,869 26,311
Oct 2027 8,663 35,368 26,855
Nov 2027 7,580 34,868 27,404
Dec 2027 6,497 34,367 27,957
Jan 2028 5,414 33,866 28,514
Feb 2028 4,331 33,365 29,075
Mar 2028 3,248 32,864 29,640
Apr 2028 2,166 32,363 30,210
May 2028 1,083 31,862 30,783
Jun 2028 0 31,361 31,361
End Of Year 7
Jul 2028 0 29,835 29,835
Aug 2028 0 29,334 29,334
Sep 2028 0 28,833 28,833
Oct 2028 0 28,332 28,332
Nov 2028 0 27,831 27,831
Dec 2028 0 27,330 27,330
Jan 2029 0 26,830 26,830
Feb 2029 0 26,329 26,329
Mar 2029 0 25,828 25,828
Apr 2029 0 25,327 25,327
May 2029 0 24,826 24,826
Jun 2029 0 24,325 24,325
End Of Year 8
Jul 2029 0 22,799 22,799
Aug 2029 0 22,298 22,298
Sep 2029 0 21,797 21,797
Oct 2029 0 21,296 21,296
Nov 2029 0 20,795 20,795
Dec 2029 0 20,294 20,294
Jan 2030 0 19,793 19,793
Feb 2030 0 19,293 19,293
Mar 2030 0 18,792 18,792
Apr 2030 0 18,291 18,291
May 2030 0 17,790 17,790
Jun 2030 0 17,289 17,289
End Of Year 9
Jul 2030 0 15,763 15,763
Aug 2030 0 15,262 15,262
Sep 2030 0 14,761 14,761
Oct 2030 0 14,260 14,260
Nov 2030 0 13,759 13,759
Dec 2030 0 13,258 13,258
Jan 2031 0 12,757 12,757
Feb 2031 0 12,256 12,256
Mar 2031 0 11,755 11,755
Apr 2031 0 11,255 11,255
May 2031 0 10,754 10,754
Jun 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.