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

$100,999 Price Increase
Includes VES (20 May 2021)
Latest OMV: $18,687
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
$100,999
Includes VES
NEUTRAL (B) Information
Down Payment
$30,300 (30% of Car Price)
Monthly Installment
$1,006 for 7 years (84 months) Information

Loan Details

Total Loan
$70,699 Information
Total Interest
$13,758 Information
Total Sum Paid
$84,457 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$9,166 Information
COE
$47,010 Information
VES
NEUTRAL (B) Information
ARF Paid
$18,687 Information
PARF Rebate
You get back $9,344 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 83,452 60,634 -9,384
Sep 2021 82,446 60,242 -9,090
Oct 2021 81,441 59,850 -8,792
Nov 2021 80,435 59,458 -8,491
Dec 2021 79,430 59,067 -8,185
Jan 2022 78,424 58,675 -7,876
Feb 2022 77,419 58,283 -7,563
Mar 2022 76,413 57,891 -7,246
Apr 2022 75,408 57,500 -6,925
May 2022 74,403 57,108 -6,601
Jun 2022 73,397 56,716 -6,272
Jul 2022 72,392 56,324 -5,940
End Of Year 1
Aug 2022 71,386 55,933 -5,604
Sep 2022 70,381 55,541 -5,263
Oct 2022 69,375 55,149 -4,920
Nov 2022 68,370 54,757 -4,572
Dec 2022 67,365 54,366 -4,220
Jan 2023 66,359 53,974 -3,865
Feb 2023 65,354 53,582 -3,505
Mar 2023 64,348 53,190 -3,142
Apr 2023 63,343 52,799 -2,775
May 2023 62,337 52,407 -2,404
Jun 2023 61,332 52,015 -2,029
Jul 2023 60,326 51,623 -1,651
End Of Year 2
Aug 2023 59,321 51,232 -1,268
Sep 2023 58,316 50,840 -882
Oct 2023 57,310 50,448 -492
Nov 2023 56,305 50,056 -98
Dec 2023 55,299 49,665 300
Jan 2024 54,294 49,273 702
Feb 2024 53,288 48,881 1,107
Mar 2024 52,283 48,489 1,517
Apr 2024 51,277 48,098 1,930
May 2024 50,272 47,706 2,347
Jun 2024 49,267 47,314 2,768
Jul 2024 48,261 46,922 3,193
End Of Year 3
Aug 2024 47,256 46,531 3,622
Sep 2024 46,250 46,139 4,054
Oct 2024 45,245 45,747 4,491
Nov 2024 44,239 45,355 4,931
Dec 2024 43,234 44,964 5,375
Jan 2025 42,229 44,572 5,823
Feb 2025 41,223 44,180 6,275
Mar 2025 40,218 43,788 6,731
Apr 2025 39,212 43,397 7,190
May 2025 38,207 43,005 7,654
Jun 2025 37,201 42,613 8,121
Jul 2025 36,196 42,221 8,592
End Of Year 4
Aug 2025 35,190 41,830 9,067
Sep 2025 34,185 41,438 9,546
Oct 2025 33,180 41,046 10,028
Nov 2025 32,174 40,654 10,515
Dec 2025 31,169 40,263 11,005
Jan 2026 30,163 39,871 11,500
Feb 2026 29,158 39,479 11,998
Mar 2026 28,152 39,087 12,500
Apr 2026 27,147 38,696 13,005
May 2026 26,141 38,304 13,515
Jun 2026 25,136 37,912 14,028
Jul 2026 24,131 37,520 14,546
End Of Year 5
Aug 2026 23,125 36,194 14,133
Sep 2026 22,120 35,802 14,658
Oct 2026 21,114 35,411 15,187
Nov 2026 20,109 35,019 15,719
Dec 2026 19,103 34,627 16,256
Jan 2027 18,098 34,235 16,796
Feb 2027 17,092 33,844 17,341
Mar 2027 16,087 33,452 17,889
Apr 2027 15,082 33,060 18,441
May 2027 14,076 32,668 18,997
Jun 2027 13,071 32,277 19,557
Jul 2027 12,065 31,885 20,120
End Of Year 6
Aug 2027 11,060 30,559 19,753
Sep 2027 10,054 30,167 20,325
Oct 2027 9,049 29,775 20,900
Nov 2027 8,044 29,384 21,479
Dec 2027 7,038 28,992 22,062
Jan 2028 6,033 28,600 22,648
Feb 2028 5,027 28,208 23,239
Mar 2028 4,022 27,817 23,833
Apr 2028 3,016 27,425 24,432
May 2028 2,011 27,033 25,034
Jun 2028 1,005 26,641 25,640
Jul 2028 0 26,250 26,250
End Of Year 7
Aug 2028 0 24,923 24,923
Sep 2028 0 24,532 24,532
Oct 2028 0 24,140 24,140
Nov 2028 0 23,748 23,748
Dec 2028 0 23,356 23,356
Jan 2029 0 22,965 22,965
Feb 2029 0 22,573 22,573
Mar 2029 0 22,181 22,181
Apr 2029 0 21,789 21,789
May 2029 0 21,398 21,398
Jun 2029 0 21,006 21,006
Jul 2029 0 20,614 20,614
End Of Year 8
Aug 2029 0 19,288 19,288
Sep 2029 0 18,896 18,896
Oct 2029 0 18,505 18,505
Nov 2029 0 18,113 18,113
Dec 2029 0 17,721 17,721
Jan 2030 0 17,329 17,329
Feb 2030 0 16,938 16,938
Mar 2030 0 16,546 16,546
Apr 2030 0 16,154 16,154
May 2030 0 15,762 15,762
Jun 2030 0 15,371 15,371
Jul 2030 0 14,979 14,979
End Of Year 9
Aug 2030 0 13,653 13,653
Sep 2030 0 13,261 13,261
Oct 2030 0 12,869 12,869
Nov 2030 0 12,478 12,478
Dec 2030 0 12,086 12,086
Jan 2031 0 11,694 11,694
Feb 2031 0 11,302 11,302
Mar 2031 0 10,911 10,911
Apr 2031 0 10,519 10,519
May 2031 0 10,127 10,127
Jun 2031 0 9,735 9,735
Jul 2031 0 9,344 9,344
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.