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

$109,999
Includes VES (18 Nov 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
$109,999
Includes VES
NEUTRAL (B) Information
Down Payment
$33,000 (30% of Car Price)
Monthly Installment
$1,096 for 7 years (84 months) Information

Loan Details

Total Loan
$76,999 Information
Total Interest
$14,984 Information
Total Sum Paid
$91,983 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$10,076 Information
COE
$55,001 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
Jan 2022 90,888 68,404 -7,852
Feb 2022 89,793 67,946 -7,564
Mar 2022 88,698 67,487 -7,272
Apr 2022 87,603 67,029 -6,975
May 2022 86,508 66,571 -6,674
Jun 2022 85,413 66,112 -6,369
Jul 2022 84,318 65,654 -6,059
Aug 2022 83,223 65,196 -5,746
Sep 2022 82,128 64,737 -5,428
Oct 2022 81,033 64,279 -5,106
Nov 2022 79,938 63,821 -4,780
Dec 2022 78,843 63,362 -4,450
End Of Year 1
Jan 2023 77,748 62,904 -4,115
Feb 2023 76,653 62,446 -3,777
Mar 2023 75,557 61,987 -3,434
Apr 2023 74,462 61,529 -3,087
May 2023 73,367 61,071 -2,735
Jun 2023 72,272 60,612 -2,380
Jul 2023 71,177 60,154 -2,020
Aug 2023 70,082 59,696 -1,656
Sep 2023 68,987 59,237 -1,288
Oct 2023 67,892 58,779 -916
Nov 2023 66,797 58,321 -540
Dec 2023 65,702 57,862 -159
End Of Year 2
Jan 2024 64,607 57,404 226
Feb 2024 63,512 56,946 615
Mar 2024 62,417 56,487 1,008
Apr 2024 61,322 56,029 1,406
May 2024 60,227 55,571 1,807
Jun 2024 59,132 55,112 2,213
Jul 2024 58,037 54,654 2,623
Aug 2024 56,942 54,196 3,037
Sep 2024 55,847 53,737 3,456
Oct 2024 54,752 53,279 3,879
Nov 2024 53,657 52,821 4,305
Dec 2024 52,562 52,362 4,736
End Of Year 3
Jan 2025 51,467 51,904 5,172
Feb 2025 50,372 51,446 5,611
Mar 2025 49,277 50,987 6,055
Apr 2025 48,182 50,529 6,502
May 2025 47,087 50,070 6,955
Jun 2025 45,992 49,612 7,411
Jul 2025 44,896 49,154 7,871
Aug 2025 43,801 48,695 8,336
Sep 2025 42,706 48,237 8,805
Oct 2025 41,611 47,779 9,278
Nov 2025 40,516 47,320 9,755
Dec 2025 39,421 46,862 10,236
End Of Year 4
Jan 2026 38,326 46,404 10,722
Feb 2026 37,231 45,945 11,212
Mar 2026 36,136 45,487 11,706
Apr 2026 35,041 45,029 12,204
May 2026 33,946 44,570 12,706
Jun 2026 32,851 44,112 13,213
Jul 2026 31,756 43,654 13,723
Aug 2026 30,661 43,195 14,238
Sep 2026 29,566 42,737 14,758
Oct 2026 28,471 42,279 15,281
Nov 2026 27,376 41,820 15,809
Dec 2026 26,281 41,362 16,340
End Of Year 5
Jan 2027 25,186 39,980 15,952
Feb 2027 24,091 39,521 16,492
Mar 2027 22,996 39,063 17,037
Apr 2027 21,901 38,605 17,585
May 2027 20,806 38,146 18,138
Jun 2027 19,711 37,688 18,695
Jul 2027 18,616 37,230 19,256
Aug 2027 17,521 36,771 19,821
Sep 2027 16,426 36,313 20,391
Oct 2027 15,331 35,854 20,965
Nov 2027 14,235 35,396 21,543
Dec 2027 13,140 34,938 22,125
End Of Year 6
Jan 2028 12,045 33,555 21,787
Feb 2028 10,950 33,097 22,378
Mar 2028 9,855 32,639 22,972
Apr 2028 8,760 32,180 23,571
May 2028 7,665 31,722 24,174
Jun 2028 6,570 31,264 24,782
Jul 2028 5,475 30,805 25,393
Aug 2028 4,380 30,347 26,009
Sep 2028 3,285 29,889 26,629
Oct 2028 2,190 29,430 27,253
Nov 2028 1,095 28,972 27,881
Dec 2028 0 28,514 28,514
End Of Year 7
Jan 2029 0 27,131 27,131
Feb 2029 0 26,673 26,673
Mar 2029 0 26,214 26,214
Apr 2029 0 25,756 25,756
May 2029 0 25,298 25,298
Jun 2029 0 24,839 24,839
Jul 2029 0 24,381 24,381
Aug 2029 0 23,923 23,923
Sep 2029 0 23,464 23,464
Oct 2029 0 23,006 23,006
Nov 2029 0 22,548 22,548
Dec 2029 0 22,089 22,089
End Of Year 8
Jan 2030 0 20,707 20,707
Feb 2030 0 20,249 20,249
Mar 2030 0 19,790 19,790
Apr 2030 0 19,332 19,332
May 2030 0 18,874 18,874
Jun 2030 0 18,415 18,415
Jul 2030 0 17,957 17,957
Aug 2030 0 17,499 17,499
Sep 2030 0 17,040 17,040
Oct 2030 0 16,582 16,582
Nov 2030 0 16,124 16,124
Dec 2030 0 15,665 15,665
End Of Year 9
Jan 2031 0 14,283 14,283
Feb 2031 0 13,824 13,824
Mar 2031 0 13,366 13,366
Apr 2031 0 12,908 12,908
May 2031 0 12,449 12,449
Jun 2031 0 11,991 11,991
Jul 2031 0 11,533 11,533
Aug 2031 0 11,074 11,074
Sep 2031 0 10,616 10,616
Oct 2031 0 10,158 10,158
Nov 2031 0 9,699 9,699
Dec 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.