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
$48,000 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 61,615 -11,175
Nov 2021 85,711 61,215 -10,862
Dec 2021 84,666 60,815 -10,546
Jan 2022 83,621 60,415 -10,225
Feb 2022 82,576 60,015 -9,900
Mar 2022 81,530 59,615 -9,571
Apr 2022 80,485 59,215 -9,239
May 2022 79,440 58,815 -8,902
Jun 2022 78,395 58,415 -8,561
Jul 2022 77,349 58,015 -8,216
Aug 2022 76,304 57,615 -7,867
Sep 2022 75,259 57,215 -7,515
End Of Year 1
Oct 2022 74,214 56,815 -7,158
Nov 2022 73,168 56,415 -6,797
Dec 2022 72,123 56,015 -6,432
Jan 2023 71,078 55,615 -6,063
Feb 2023 70,032 55,215 -5,691
Mar 2023 68,987 54,815 -5,314
Apr 2023 67,942 54,415 -4,933
May 2023 66,897 54,015 -4,548
Jun 2023 65,851 53,615 -4,159
Jul 2023 64,806 53,215 -3,766
Aug 2023 63,761 52,815 -3,370
Sep 2023 62,716 52,415 -2,969
End Of Year 2
Oct 2023 61,670 52,015 -2,564
Nov 2023 60,625 51,615 -2,155
Dec 2023 59,580 51,215 -1,742
Jan 2024 58,535 50,815 -1,325
Feb 2024 57,489 50,415 -904
Mar 2024 56,444 50,015 -479
Apr 2024 55,399 49,615 -50
May 2024 54,354 49,215 383
Jun 2024 53,308 48,815 819
Jul 2024 52,263 48,415 1,260
Aug 2024 51,218 48,015 1,705
Sep 2024 50,173 47,615 2,154
End Of Year 3
Oct 2024 49,127 47,215 2,607
Nov 2024 48,082 46,815 3,064
Dec 2024 47,037 46,415 3,525
Jan 2025 45,991 46,015 3,990
Feb 2025 44,946 45,615 4,459
Mar 2025 43,901 45,215 4,932
Apr 2025 42,856 44,815 5,409
May 2025 41,810 44,415 5,890
Jun 2025 40,765 44,015 6,375
Jul 2025 39,720 43,615 6,864
Aug 2025 38,675 43,215 7,357
Sep 2025 37,629 42,815 7,854
End Of Year 4
Oct 2025 36,584 42,415 8,355
Nov 2025 35,539 42,015 8,860
Dec 2025 34,494 41,615 9,369
Jan 2026 33,448 41,215 9,882
Feb 2026 32,403 40,815 10,399
Mar 2026 31,358 40,415 10,920
Apr 2026 30,313 40,015 11,445
May 2026 29,267 39,615 11,975
Jun 2026 28,222 39,215 12,508
Jul 2026 27,177 38,815 13,045
Aug 2026 26,132 38,415 13,586
Sep 2026 25,086 38,015 14,131
End Of Year 5
Oct 2026 24,041 36,681 13,746
Nov 2026 22,996 36,281 14,299
Dec 2026 21,950 35,881 14,856
Jan 2027 20,905 35,481 15,417
Feb 2027 19,860 35,081 15,982
Mar 2027 18,815 34,681 16,551
Apr 2027 17,769 34,281 17,124
May 2027 16,724 33,881 17,702
Jun 2027 15,679 33,481 18,283
Jul 2027 14,634 33,081 18,868
Aug 2027 13,588 32,681 19,457
Sep 2027 12,543 32,281 20,050
End Of Year 6
Oct 2027 11,498 30,947 19,713
Nov 2027 10,453 30,547 20,314
Dec 2027 9,407 30,147 20,919
Jan 2028 8,362 29,747 21,529
Feb 2028 7,317 29,347 22,142
Mar 2028 6,272 28,947 22,759
Apr 2028 5,226 28,547 23,380
May 2028 4,181 28,147 24,006
Jun 2028 3,136 27,747 24,635
Jul 2028 2,091 27,347 25,268
Aug 2028 1,045 26,947 25,905
Sep 2028 0 26,547 26,547
End Of Year 7
Oct 2028 0 25,212 25,212
Nov 2028 0 24,812 24,812
Dec 2028 0 24,412 24,412
Jan 2029 0 24,012 24,012
Feb 2029 0 23,612 23,612
Mar 2029 0 23,212 23,212
Apr 2029 0 22,812 22,812
May 2029 0 22,412 22,412
Jun 2029 0 22,012 22,012
Jul 2029 0 21,612 21,612
Aug 2029 0 21,212 21,212
Sep 2029 0 20,812 20,812
End Of Year 8
Oct 2029 0 19,478 19,478
Nov 2029 0 19,078 19,078
Dec 2029 0 18,678 18,678
Jan 2030 0 18,278 18,278
Feb 2030 0 17,878 17,878
Mar 2030 0 17,478 17,478
Apr 2030 0 17,078 17,078
May 2030 0 16,678 16,678
Jun 2030 0 16,278 16,278
Jul 2030 0 15,878 15,878
Aug 2030 0 15,478 15,478
Sep 2030 0 15,078 15,078
End Of Year 9
Oct 2030 0 13,744 13,744
Nov 2030 0 13,344 13,344
Dec 2030 0 12,944 12,944
Jan 2031 0 12,544 12,544
Feb 2031 0 12,144 12,144
Mar 2031 0 11,744 11,744
Apr 2031 0 11,344 11,344
May 2031 0 10,944 10,944
Jun 2031 0 10,544 10,544
Jul 2031 0 10,144 10,144
Aug 2031 0 9,744 9,744
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.