Mazda CX-5 2.0 2WD Premium (A) Authorised Dealer   Updated Loan Calculator

$125,888
Includes VES (2 Jun 2020)
Latest OMV: $28,214
VES: NEUTRAL (B)
Engine Cap: 1998 cc
Power: 162Bhp @ 6000rpm
Torque: 210Nm @ 4000rpm
Type: SUV
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
$125,888
Includes VES
NEUTRAL (B) Information
Down Payment
$50,356 (40% of Car Price)
Monthly Installment
$1,075 for 7 years (84 months) Information

Loan Details

Total Loan
$75,532 Information
Total Interest
$14,699 Information
Total Sum Paid
$90,231 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$11,178 Information
COE
$30,012 Information
VES
NEUTRAL (B) Information
ARF Paid
$31,500 Information
PARF Rebate
You get back $15,750 at the end of 10th year (PARF Rebate) Information
Road Tax
$1,210 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Jul 2020 89,156 53,387 -21,417
Aug 2020 88,082 53,137 -20,935
Sep 2020 87,008 52,886 -20,448
Oct 2020 85,934 52,636 -19,958
Nov 2020 84,860 52,386 -19,463
Dec 2020 83,785 52,136 -18,964
Jan 2021 82,711 51,886 -18,461
Feb 2021 81,637 51,636 -17,954
Mar 2021 80,563 51,386 -17,443
Apr 2021 79,489 51,136 -16,928
May 2021 78,415 50,886 -16,408
Jun 2021 77,340 50,636 -15,885
End Of Year 1
Jul 2021 76,266 50,385 -15,357
Aug 2021 75,192 50,135 -14,825
Sep 2021 74,118 49,885 -14,290
Oct 2021 73,044 49,635 -13,750
Nov 2021 71,970 49,385 -13,206
Dec 2021 70,895 49,135 -12,657
Jan 2022 69,821 48,885 -12,105
Feb 2022 68,747 48,635 -11,549
Mar 2022 67,673 48,385 -10,988
Apr 2022 66,599 48,135 -10,423
May 2022 65,525 47,884 -9,854
Jun 2022 64,450 47,634 -9,282
End Of Year 2
Jul 2022 63,376 47,384 -8,704
Aug 2022 62,302 47,134 -8,123
Sep 2022 61,228 46,884 -7,538
Oct 2022 60,154 46,634 -6,949
Nov 2022 59,080 46,384 -6,355
Dec 2022 58,005 46,134 -5,758
Jan 2023 56,931 45,884 -5,156
Feb 2023 55,857 45,634 -4,550
Mar 2023 54,783 45,383 -3,940
Apr 2023 53,709 45,133 -3,326
May 2023 52,634 44,883 -2,708
Jun 2023 51,560 44,633 -2,085
End Of Year 3
Jul 2023 50,486 44,383 -1,459
Aug 2023 49,412 44,133 -828
Sep 2023 48,338 43,883 -194
Oct 2023 47,264 43,633 445
Nov 2023 46,189 43,383 1,088
Dec 2023 45,115 43,133 1,735
Jan 2024 44,041 42,882 2,386
Feb 2024 42,967 42,632 3,042
Mar 2024 41,893 42,382 3,701
Apr 2024 40,819 42,132 4,364
May 2024 39,744 41,882 5,032
Jun 2024 38,670 41,632 5,704
End Of Year 4
Jul 2024 37,596 41,382 6,380
Aug 2024 36,522 41,132 7,060
Sep 2024 35,448 40,882 7,744
Oct 2024 34,374 40,632 8,432
Nov 2024 33,299 40,381 9,124
Dec 2024 32,225 40,131 9,821
Jan 2025 31,151 39,881 10,521
Feb 2025 30,077 39,631 11,226
Mar 2025 29,003 39,381 11,935
Apr 2025 27,928 39,131 12,648
May 2025 26,854 38,881 13,365
Jun 2025 25,780 38,631 14,086
End Of Year 5
Jul 2025 24,706 36,806 13,236
Aug 2025 23,632 36,556 13,965
Sep 2025 22,558 36,305 14,699
Oct 2025 21,483 36,055 15,436
Nov 2025 20,409 35,805 16,178
Dec 2025 19,335 35,555 16,924
Jan 2026 18,261 35,305 17,674
Feb 2026 17,187 35,055 18,428
Mar 2026 16,113 34,805 19,186
Apr 2026 15,038 34,555 19,949
May 2026 13,964 34,305 20,715
Jun 2026 12,890 34,055 21,486
End Of Year 6
Jul 2026 11,816 32,229 20,685
Aug 2026 10,742 31,979 21,464
Sep 2026 9,668 31,729 22,247
Oct 2026 8,593 31,479 23,034
Nov 2026 7,519 31,229 23,825
Dec 2026 6,445 30,979 24,620
Jan 2027 5,371 30,729 25,420
Feb 2027 4,297 30,479 26,223
Mar 2027 3,223 30,229 27,031
Apr 2027 2,148 29,979 27,843
May 2027 1,074 29,728 28,658
Jun 2027 0 29,478 29,478
End Of Year 7
Jul 2027 0 27,653 27,653
Aug 2027 0 27,403 27,403
Sep 2027 0 27,153 27,153
Oct 2027 0 26,903 26,903
Nov 2027 0 26,653 26,653
Dec 2027 0 26,403 26,403
Jan 2028 0 26,153 26,153
Feb 2028 0 25,903 25,903
Mar 2028 0 25,652 25,652
Apr 2028 0 25,402 25,402
May 2028 0 25,152 25,152
Jun 2028 0 24,902 24,902
End Of Year 8
Jul 2028 0 23,077 23,077
Aug 2028 0 22,827 22,827
Sep 2028 0 22,577 22,577
Oct 2028 0 22,327 22,327
Nov 2028 0 22,077 22,077
Dec 2028 0 21,827 21,827
Jan 2029 0 21,576 21,576
Feb 2029 0 21,326 21,326
Mar 2029 0 21,076 21,076
Apr 2029 0 20,826 20,826
May 2029 0 20,576 20,576
Jun 2029 0 20,326 20,326
End Of Year 9
Jul 2029 0 18,501 18,501
Aug 2029 0 18,251 18,251
Sep 2029 0 18,001 18,001
Oct 2029 0 17,751 17,751
Nov 2029 0 17,501 17,501
Dec 2029 0 17,250 17,250
Jan 2030 0 17,000 17,000
Feb 2030 0 16,750 16,750
Mar 2030 0 16,500 16,500
Apr 2030 0 16,250 16,250
May 2030 0 16,000 16,000
Jun 2030 0 15,750 15,750
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.