Mercedes-Benz CLA Shooting Brake
200 Progressive Authorised Dealer   Updated Loan Calculator

$188,888 Price Increase
Includes VES (9 Jan 2020)
Latest OMV: $37,037
VES: NEUTRAL (B)
Engine Cap: 1332 cc
Power: 163Bhp @ 5500rpm
Torque: 250Nm @ 1620rpm
Type: Wagon
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
$188,888
Includes VES
NEUTRAL (B) Information
Down Payment
$75,556 (40% of Car Price)
Monthly Installment
$1,612 for 7 years (84 months) Information

Loan Details

Total Loan
$113,332 Information
Total Interest
$22,054 Information
Total Sum Paid
$135,386 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$17,037 Information
COE
$37,102 Information
VES
NEUTRAL (B) Information
ARF Paid
$43,852 Information
PARF Rebate
You get back $21,926 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
Sep 2020 133,775 69,682 -42,558
Oct 2020 132,163 69,372 -41,768
Nov 2020 130,551 69,063 -40,972
Dec 2020 128,939 68,754 -40,170
Jan 2021 127,328 68,445 -39,361
Feb 2021 125,716 68,136 -38,547
Mar 2021 124,104 67,827 -37,726
Apr 2021 122,492 67,517 -36,899
May 2021 120,881 67,208 -36,066
Jun 2021 119,269 66,899 -35,227
Jul 2021 117,657 66,590 -34,381
Aug 2021 116,045 66,281 -33,530
End Of Year 1
Sep 2021 114,434 65,971 -32,672
Oct 2021 112,822 65,662 -31,808
Nov 2021 111,210 65,353 -30,938
Dec 2021 109,599 65,044 -30,062
Jan 2022 107,987 64,735 -29,179
Feb 2022 106,375 64,426 -28,291
Mar 2022 104,763 64,116 -27,396
Apr 2022 103,152 63,807 -26,495
May 2022 101,540 63,498 -25,588
Jun 2022 99,928 63,189 -24,674
Jul 2022 98,316 62,880 -23,755
Aug 2022 96,705 62,570 -22,829
End Of Year 2
Sep 2022 95,093 62,261 -21,897
Oct 2022 93,481 61,952 -20,959
Nov 2022 91,869 61,643 -20,015
Dec 2022 90,258 61,334 -19,064
Jan 2023 88,646 61,025 -18,108
Feb 2023 87,034 60,715 -17,145
Mar 2023 85,422 60,406 -16,176
Apr 2023 83,811 60,097 -15,201
May 2023 82,199 59,788 -14,219
Jun 2023 80,587 59,479 -13,232
Jul 2023 78,975 59,169 -12,238
Aug 2023 77,364 58,860 -11,238
End Of Year 3
Sep 2023 75,752 58,551 -10,232
Oct 2023 74,140 58,242 -9,220
Nov 2023 72,528 57,933 -8,202
Dec 2023 70,917 57,624 -7,177
Jan 2024 69,305 57,314 -6,147
Feb 2024 67,693 57,005 -5,110
Mar 2024 66,081 56,696 -4,066
Apr 2024 64,470 56,387 -3,017
May 2024 62,858 56,078 -1,962
Jun 2024 61,246 55,768 -900
Jul 2024 59,634 55,459 168
Aug 2024 58,023 55,150 1,242
End Of Year 4
Sep 2024 56,411 54,841 2,322
Oct 2024 54,799 54,532 3,408
Nov 2024 53,188 54,223 4,501
Dec 2024 51,576 53,913 5,599
Jan 2025 49,964 53,604 6,704
Feb 2025 48,352 53,295 7,815
Mar 2025 46,741 52,986 8,933
Apr 2025 45,129 52,677 10,056
May 2025 43,517 52,367 11,186
Jun 2025 41,905 52,058 12,321
Jul 2025 40,294 51,749 13,463
Aug 2025 38,682 51,440 14,611
End Of Year 5
Sep 2025 37,070 48,938 13,573
Oct 2025 35,458 48,629 14,734
Nov 2025 33,847 48,320 15,900
Dec 2025 32,235 48,011 17,073
Jan 2026 30,623 47,701 18,252
Feb 2026 29,011 47,392 19,437
Mar 2026 27,400 47,083 20,629
Apr 2026 25,788 46,774 21,826
May 2026 24,176 46,465 23,030
Jun 2026 22,564 46,155 24,240
Jul 2026 20,953 45,846 25,456
Aug 2026 19,341 45,537 26,678
End Of Year 6
Sep 2026 17,729 43,035 25,714
Oct 2026 16,117 42,726 26,948
Nov 2026 14,506 42,417 28,189
Dec 2026 12,894 42,108 29,436
Jan 2027 11,282 41,799 30,689
Feb 2027 9,670 41,489 31,949
Mar 2027 8,059 41,180 33,214
Apr 2027 6,447 40,871 34,486
May 2027 4,835 40,562 35,764
Jun 2027 3,223 40,253 37,048
Jul 2027 1,612 39,943 38,338
Aug 2027 0 39,634 39,634
End Of Year 7
Sep 2027 0 37,132 37,132
Oct 2027 0 36,823 36,823
Nov 2027 0 36,514 36,514
Dec 2027 0 36,205 36,205
Jan 2028 0 35,896 35,896
Feb 2028 0 35,587 35,587
Mar 2028 0 35,277 35,277
Apr 2028 0 34,968 34,968
May 2028 0 34,659 34,659
Jun 2028 0 34,350 34,350
Jul 2028 0 34,041 34,041
Aug 2028 0 33,731 33,731
End Of Year 8
Sep 2028 0 31,230 31,230
Oct 2028 0 30,921 30,921
Nov 2028 0 30,611 30,611
Dec 2028 0 30,302 30,302
Jan 2029 0 29,993 29,993
Feb 2029 0 29,684 29,684
Mar 2029 0 29,375 29,375
Apr 2029 0 29,065 29,065
May 2029 0 28,756 28,756
Jun 2029 0 28,447 28,447
Jul 2029 0 28,138 28,138
Aug 2029 0 27,829 27,829
End Of Year 9
Sep 2029 0 25,327 25,327
Oct 2029 0 25,018 25,018
Nov 2029 0 24,709 24,709
Dec 2029 0 24,399 24,399
Jan 2030 0 24,090 24,090
Feb 2030 0 23,781 23,781
Mar 2030 0 23,472 23,472
Apr 2030 0 23,163 23,163
May 2030 0 22,853 22,853
Jun 2030 0 22,544 22,544
Jul 2030 0 22,235 22,235
Aug 2030 0 21,926 21,926
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.