Honda City 1.5 SV Sedan i-VTEC Authorised Dealer   Updated Loan Calculator

$96,999 Price Increase
Includes VES (20 May 2021)
Latest OMV: $18,482
VES: NEUTRAL (B)
Engine Cap: 1498 cc
Power: 118Bhp @ 6600rpm
Torque: 145Nm @ 4300rpm
Type: Sedan
Euro NCAP: N.A
User Ratings: N.A

Authorized Dealer

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 30% down payment
$
ARF = OMV + VES
$
cc

Results

Financial Commitment

Car Price
$96,999
Includes VES
NEUTRAL (B) Information
Down Payment
$29,100 (30% of Car Price)
Monthly Installment
$966 for 7 years (84 months) Information

Loan Details

Total Loan
$67,899 Information
Total Interest
$13,213 Information
Total Sum Paid
$81,112 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$8,776 Information
COE
$47,010 Information
VES
NEUTRAL (B) Information
ARF Paid
$18,482 Information
PARF Rebate
You get back $9,241 at the end of 10th year (PARF Rebate) Information
Road Tax
$683 Information
Loan Redemption Amount Paper/Deregistration Value
Month Year Loan Redemption
Amount
Dereg
Value
Cash
Position
Aug 2021 80,147 60,480 -6,765
Sep 2021 79,181 60,088 -6,498
Oct 2021 78,215 59,696 -6,227
Nov 2021 77,250 59,305 -5,953
Dec 2021 76,284 58,913 -5,676
Jan 2022 75,318 58,521 -5,394
Feb 2022 74,353 58,129 -5,109
Mar 2022 73,387 57,738 -4,820
Apr 2022 72,422 57,346 -4,527
May 2022 71,456 56,954 -4,231
Jun 2022 70,490 56,562 -3,931
Jul 2022 69,525 56,171 -3,628
End Of Year 1
Aug 2022 68,559 55,779 -3,320
Sep 2022 67,593 55,387 -3,009
Oct 2022 66,628 54,995 -2,694
Nov 2022 65,662 54,604 -2,376
Dec 2022 64,697 54,212 -2,054
Jan 2023 63,731 53,820 -1,728
Feb 2023 62,765 53,428 -1,398
Mar 2023 61,800 53,037 -1,065
Apr 2023 60,834 52,645 -728
May 2023 59,868 52,253 -387
Jun 2023 58,903 51,861 -43
Jul 2023 57,937 51,470 305
End Of Year 2
Aug 2023 56,972 51,078 657
Sep 2023 56,006 50,686 1,013
Oct 2023 55,040 50,294 1,372
Nov 2023 54,075 49,903 1,735
Dec 2023 53,109 49,511 2,101
Jan 2024 52,144 49,119 2,472
Feb 2024 51,178 48,727 2,846
Mar 2024 50,212 48,336 3,223
Apr 2024 49,247 47,944 3,605
May 2024 48,281 47,552 3,990
Jun 2024 47,315 47,160 4,379
Jul 2024 46,350 46,769 4,771
End Of Year 3
Aug 2024 45,384 46,377 5,167
Sep 2024 44,419 45,985 5,567
Oct 2024 43,453 45,593 5,971
Nov 2024 42,487 45,202 6,378
Dec 2024 41,522 44,810 6,789
Jan 2025 40,556 44,418 7,204
Feb 2025 39,590 44,026 7,622
Mar 2025 38,625 43,635 8,045
Apr 2025 37,659 43,243 8,470
May 2025 36,694 42,851 8,900
Jun 2025 35,728 42,459 9,333
Jul 2025 34,762 42,068 9,770
End Of Year 4
Aug 2025 33,797 41,676 10,211
Sep 2025 32,831 41,284 10,655
Oct 2025 31,865 40,892 11,103
Nov 2025 30,900 40,501 11,555
Dec 2025 29,934 40,109 12,010
Jan 2026 28,969 39,717 12,469
Feb 2026 28,003 39,325 12,932
Mar 2026 27,037 38,934 13,399
Apr 2026 26,072 38,542 13,869
May 2026 25,106 38,150 14,343
Jun 2026 24,141 37,758 14,821
Jul 2026 23,175 37,367 15,302
End Of Year 5
Aug 2026 22,209 36,051 14,863
Sep 2026 21,244 35,659 15,352
Oct 2026 20,278 35,267 15,844
Nov 2026 19,312 34,875 16,340
Dec 2026 18,347 34,484 16,840
Jan 2027 17,381 34,092 17,344
Feb 2027 16,416 33,700 17,851
Mar 2027 15,450 33,308 18,362
Apr 2027 14,484 32,917 18,876
May 2027 13,519 32,525 19,395
Jun 2027 12,553 32,133 19,917
Jul 2027 11,587 31,741 20,443
End Of Year 6
Aug 2027 10,622 30,426 20,048
Sep 2027 9,656 30,034 20,581
Oct 2027 8,691 29,642 21,118
Nov 2027 7,725 29,250 21,659
Dec 2027 6,759 28,859 22,203
Jan 2028 5,794 28,467 22,751
Feb 2028 4,828 28,075 23,302
Mar 2028 3,862 27,683 23,858
Apr 2028 2,897 27,292 24,417
May 2028 1,931 26,900 24,980
Jun 2028 966 26,508 25,546
Jul 2028 0 26,116 26,116
End Of Year 7
Aug 2028 0 24,800 24,800
Sep 2028 0 24,409 24,409
Oct 2028 0 24,017 24,017
Nov 2028 0 23,625 23,625
Dec 2028 0 23,233 23,233
Jan 2029 0 22,842 22,842
Feb 2029 0 22,450 22,450
Mar 2029 0 22,058 22,058
Apr 2029 0 21,666 21,666
May 2029 0 21,275 21,275
Jun 2029 0 20,883 20,883
Jul 2029 0 20,491 20,491
End Of Year 8
Aug 2029 0 19,175 19,175
Sep 2029 0 18,784 18,784
Oct 2029 0 18,392 18,392
Nov 2029 0 18,000 18,000
Dec 2029 0 17,608 17,608
Jan 2030 0 17,217 17,217
Feb 2030 0 16,825 16,825
Mar 2030 0 16,433 16,433
Apr 2030 0 16,041 16,041
May 2030 0 15,650 15,650
Jun 2030 0 15,258 15,258
Jul 2030 0 14,866 14,866
End Of Year 9
Aug 2030 0 13,550 13,550
Sep 2030 0 13,159 13,159
Oct 2030 0 12,767 12,767
Nov 2030 0 12,375 12,375
Dec 2030 0 11,983 11,983
Jan 2031 0 11,592 11,592
Feb 2031 0 11,200 11,200
Mar 2031 0 10,808 10,808
Apr 2031 0 10,416 10,416
May 2031 0 10,025 10,025
Jun 2031 0 9,633 9,633
Jul 2031 0 9,241 9,241
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.