Mercedes-Benz B-Class B200 Progressive(A) Authorised Dealer   Updated Loan Calculator

$168,888
Includes VES (6 Sep 2019)
Latest OMV: $33,626
Engine Cap: 1332 cc Turbocharged
Power: 163Bhp
Torque: 250Nm
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
$
 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
$168,888
Down Payment
$67,556 (40% of Car Price)
Monthly Installment
$1,442 for 7 years (84 months) Information

Loan Details

Total Loan
$101,332 Information
Total Interest
$19,719 Information
Total Sum Paid
$121,051 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$15,208 Information
COE
$41,361 Information
ARF Paid
$39,076 Information
PARF Rebate
You get back $19,538 at the end of 10th year (PARF Rebate) Information
Road Tax
$586 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Nov 2019 119,610 70,324 -30,031
Dec 2019 118,169 69,979 -29,393
Jan 2020 116,728 69,634 -28,750
Feb 2020 115,287 69,290 -28,101
Mar 2020 113,846 68,945 -27,446
Apr 2020 112,405 68,600 -26,786
May 2020 110,964 68,256 -26,121
Jun 2020 109,523 67,911 -25,450
Jul 2020 108,081 67,566 -24,773
Aug 2020 106,640 67,222 -24,091
Sep 2020 105,199 66,877 -23,403
Oct 2020 103,758 66,532 -22,710
End Of Year 1
Nov 2020 102,317 66,188 -22,011
Dec 2020 100,876 65,843 -21,307
Jan 2021 99,435 65,498 -20,597
Feb 2021 97,994 65,154 -19,882
Mar 2021 96,553 64,809 -19,161
Apr 2021 95,112 64,464 -18,435
May 2021 93,671 64,119 -17,703
Jun 2021 92,229 63,775 -16,966
Jul 2021 90,788 63,430 -16,223
Aug 2021 89,347 63,085 -15,474
Sep 2021 87,906 62,741 -14,720
Oct 2021 86,465 62,396 -13,961
End Of Year 2
Nov 2021 85,024 62,051 -13,196
Dec 2021 83,583 61,707 -12,425
Jan 2022 82,142 61,362 -11,649
Feb 2022 80,701 61,017 -10,868
Mar 2022 79,260 60,673 -10,081
Apr 2022 77,819 60,328 -9,288
May 2022 76,378 59,983 -8,490
Jun 2022 74,936 59,639 -7,686
Jul 2022 73,495 59,294 -6,877
Aug 2022 72,054 58,949 -6,062
Sep 2022 70,613 58,605 -5,242
Oct 2022 69,172 58,260 -4,416
End Of Year 3
Nov 2022 67,731 57,915 -3,585
Dec 2022 66,290 57,571 -2,748
Jan 2023 64,849 57,226 -1,906
Feb 2023 63,408 56,881 -1,058
Mar 2023 61,967 56,537 -205
Apr 2023 60,526 56,192 654
May 2023 59,085 55,847 1,519
Jun 2023 57,643 55,503 2,389
Jul 2023 56,202 55,158 3,264
Aug 2023 54,761 54,813 4,145
Sep 2023 53,320 54,469 5,031
Oct 2023 51,879 54,124 5,924
End Of Year 4
Nov 2023 50,438 53,779 6,821
Dec 2023 48,997 53,435 7,724
Jan 2024 47,556 53,090 8,633
Feb 2024 46,115 52,745 9,547
Mar 2024 44,674 52,401 10,467
Apr 2024 43,233 52,056 11,392
May 2024 41,791 51,711 12,322
Jun 2024 40,350 51,367 13,259
Jul 2024 38,909 51,022 14,200
Aug 2024 37,468 50,677 15,148
Sep 2024 36,027 50,332 16,100
Oct 2024 34,586 49,988 17,059
End Of Year 5
Nov 2024 33,145 47,689 16,069
Dec 2024 31,704 47,345 17,038
Jan 2025 30,263 47,000 18,013
Feb 2025 28,822 46,655 18,994
Mar 2025 27,381 46,311 19,979
Apr 2025 25,940 45,966 20,971
May 2025 24,498 45,621 21,968
Jun 2025 23,057 45,277 22,970
Jul 2025 21,616 44,932 23,978
Aug 2025 20,175 44,587 24,992
Sep 2025 18,734 44,243 26,011
Oct 2025 17,293 43,898 27,036
End Of Year 6
Nov 2025 15,852 41,599 26,112
Dec 2025 14,411 41,255 27,148
Jan 2026 12,970 40,910 28,189
Feb 2026 11,529 40,565 29,236
Mar 2026 10,088 40,221 30,288
Apr 2026 8,647 39,876 31,345
May 2026 7,205 39,531 32,409
Jun 2026 5,764 39,187 33,478
Jul 2026 4,323 38,842 34,552
Aug 2026 2,882 38,497 35,632
Sep 2026 1,441 38,153 36,717
Oct 2026 0 37,808 37,808
End Of Year 7
Nov 2026 0 35,509 35,509
Dec 2026 0 35,165 35,165
Jan 2027 0 34,820 34,820
Feb 2027 0 34,475 34,475
Mar 2027 0 34,131 34,131
Apr 2027 0 33,786 33,786
May 2027 0 33,441 33,441
Jun 2027 0 33,097 33,097
Jul 2027 0 32,752 32,752
Aug 2027 0 32,407 32,407
Sep 2027 0 32,063 32,063
Oct 2027 0 31,718 31,718
End Of Year 8
Nov 2027 0 29,420 29,420
Dec 2027 0 29,075 29,075
Jan 2028 0 28,730 28,730
Feb 2028 0 28,386 28,386
Mar 2028 0 28,041 28,041
Apr 2028 0 27,696 27,696
May 2028 0 27,351 27,351
Jun 2028 0 27,007 27,007
Jul 2028 0 26,662 26,662
Aug 2028 0 26,317 26,317
Sep 2028 0 25,973 25,973
Oct 2028 0 25,628 25,628
End Of Year 9
Nov 2028 0 23,330 23,330
Dec 2028 0 22,985 22,985
Jan 2029 0 22,640 22,640
Feb 2029 0 22,296 22,296
Mar 2029 0 21,951 21,951
Apr 2029 0 21,606 21,606
May 2029 0 21,262 21,262
Jun 2029 0 20,917 20,917
Jul 2029 0 20,572 20,572
Aug 2029 0 20,228 20,228
Sep 2029 0 19,883 19,883
Oct 2029 0 19,538 19,538
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.