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

$104,999 Price Increase
Includes VES (23 Jul 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
$104,999
Includes VES
NEUTRAL (B) Information
Down Payment
$31,500 (30% of Car Price)
Monthly Installment
$1,046 for 7 years (84 months) Information

Loan Details

Total Loan
$73,499 Information
Total Interest
$14,303 Information
Total Sum Paid
$87,802 at the end of 7 years (84 months)

Other Car Financial Details

Annual Depreciation
$9,566 Information
COE
$47,000 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
Oct 2021 86,757 60,624 -12,167
Nov 2021 85,711 60,232 -11,846
Dec 2021 84,666 59,840 -11,521
Jan 2022 83,621 59,449 -11,191
Feb 2022 82,576 59,057 -10,858
Mar 2022 81,530 58,665 -10,521
Apr 2022 80,485 58,274 -10,180
May 2022 79,440 57,882 -9,835
Jun 2022 78,395 57,490 -9,486
Jul 2022 77,349 57,099 -9,133
Aug 2022 76,304 56,707 -8,776
Sep 2022 75,259 56,315 -8,415
End Of Year 1
Oct 2022 74,214 55,924 -8,050
Nov 2022 73,168 55,532 -7,680
Dec 2022 72,123 55,140 -7,307
Jan 2023 71,078 54,749 -6,930
Feb 2023 70,032 54,357 -6,549
Mar 2023 68,987 53,965 -6,164
Apr 2023 67,942 53,574 -5,775
May 2023 66,897 53,182 -5,381
Jun 2023 65,851 52,790 -4,984
Jul 2023 64,806 52,399 -4,583
Aug 2023 63,761 52,007 -4,178
Sep 2023 62,716 51,615 -3,769
End Of Year 2
Oct 2023 61,670 51,224 -3,355
Nov 2023 60,625 50,832 -2,938
Dec 2023 59,580 50,440 -2,517
Jan 2024 58,535 50,049 -2,092
Feb 2024 57,489 49,657 -1,663
Mar 2024 56,444 49,265 -1,229
Apr 2024 55,399 48,874 -792
May 2024 54,354 48,482 -351
Jun 2024 53,308 48,090 94
Jul 2024 52,263 47,699 544
Aug 2024 51,218 47,307 997
Sep 2024 50,173 46,915 1,454
End Of Year 3
Oct 2024 49,127 46,524 1,916
Nov 2024 48,082 46,132 2,381
Dec 2024 47,037 45,740 2,850
Jan 2025 45,991 45,349 3,323
Feb 2025 44,946 44,957 3,801
Mar 2025 43,901 44,565 4,282
Apr 2025 42,856 44,174 4,767
May 2025 41,810 43,782 5,257
Jun 2025 40,765 43,390 5,750
Jul 2025 39,720 42,999 6,247
Aug 2025 38,675 42,607 6,749
Sep 2025 37,629 42,215 7,254
End Of Year 4
Oct 2025 36,584 41,824 7,763
Nov 2025 35,539 41,432 8,277
Dec 2025 34,494 41,040 8,794
Jan 2026 33,448 40,649 9,316
Feb 2026 32,403 40,257 9,841
Mar 2026 31,358 39,865 10,370
Apr 2026 30,313 39,474 10,904
May 2026 29,267 39,082 11,441
Jun 2026 28,222 38,690 11,983
Jul 2026 27,177 38,299 12,528
Aug 2026 26,132 37,907 13,077
Sep 2026 25,086 37,515 13,631
End Of Year 5
Oct 2026 24,041 36,189 13,254
Nov 2026 22,996 35,798 13,815
Dec 2026 21,950 35,406 14,381
Jan 2027 20,905 35,014 14,950
Feb 2027 19,860 34,623 15,524
Mar 2027 18,815 34,231 16,101
Apr 2027 17,769 33,839 16,683
May 2027 16,724 33,448 17,268
Jun 2027 15,679 33,056 17,858
Jul 2027 14,634 32,664 18,451
Aug 2027 13,588 32,273 19,049
Sep 2027 12,543 31,881 19,650
End Of Year 6
Oct 2027 11,498 30,555 19,321
Nov 2027 10,453 30,163 19,931
Dec 2027 9,407 29,772 20,544
Jan 2028 8,362 29,380 21,162
Feb 2028 7,317 28,988 21,784
Mar 2028 6,272 28,597 22,409
Apr 2028 5,226 28,205 23,039
May 2028 4,181 27,813 23,672
Jun 2028 3,136 27,422 24,310
Jul 2028 2,091 27,030 24,951
Aug 2028 1,045 26,638 25,597
Sep 2028 0 26,247 26,247
End Of Year 7
Oct 2028 0 24,921 24,921
Nov 2028 0 24,529 24,529
Dec 2028 0 24,137 24,137
Jan 2029 0 23,746 23,746
Feb 2029 0 23,354 23,354
Mar 2029 0 22,962 22,962
Apr 2029 0 22,571 22,571
May 2029 0 22,179 22,179
Jun 2029 0 21,787 21,787
Jul 2029 0 21,396 21,396
Aug 2029 0 21,004 21,004
Sep 2029 0 20,612 20,612
End Of Year 8
Oct 2029 0 19,286 19,286
Nov 2029 0 18,895 18,895
Dec 2029 0 18,503 18,503
Jan 2030 0 18,111 18,111
Feb 2030 0 17,720 17,720
Mar 2030 0 17,328 17,328
Apr 2030 0 16,936 16,936
May 2030 0 16,545 16,545
Jun 2030 0 16,153 16,153
Jul 2030 0 15,761 15,761
Aug 2030 0 15,370 15,370
Sep 2030 0 14,978 14,978
End Of Year 9
Oct 2030 0 13,652 13,652
Nov 2030 0 13,260 13,260
Dec 2030 0 12,869 12,869
Jan 2031 0 12,477 12,477
Feb 2031 0 12,085 12,085
Mar 2031 0 11,694 11,694
Apr 2031 0 11,302 11,302
May 2031 0 10,910 10,910
Jun 2031 0 10,519 10,519
Jul 2031 0 10,127 10,127
Aug 2031 0 9,735 9,735
Sep 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.