Honda City Elegant Edition CVT Loan EMI Calculator
EMI calculation for your car
EMI calculation for your Honda City Elegant Edition CVT loan is just few clicks away. You can simply enter loan amount and interest rate being charged on the loan to get the possible EMI on the reducing balance. You can enter your desired duration and get the EMI for your new car. However, the processing fee and one time change may be applicable differently on different banks or financial institutions.
Loan EMI Calculator
Amortization Schedule
₹32356.16
Monthly Payment
₹1553096
Over (Over 48 Payments)
₹148095.625
Total Interest
| Month |
Principal |
Interest |
Total Paid |
Balance |
| Jan 2025 |
26501.99 |
5854.17 |
32356.16 |
1378498.01 |
| Feb 2025 |
26612.42 |
5743.74 |
32356.16 |
1351885.59 |
| Mar 2025 |
26723.30 |
5632.86 |
32356.16 |
1325162.29 |
| Apr 2025 |
26834.65 |
5521.51 |
32356.16 |
1298327.64 |
| May 2025 |
26946.46 |
5409.70 |
32356.16 |
1271381.18 |
| Jun 2025 |
27058.74 |
5297.42 |
32356.16 |
1244322.44 |
| Jul 2025 |
27171.48 |
5184.68 |
32356.16 |
1217150.96 |
| Aug 2025 |
27284.70 |
5071.46 |
32356.16 |
1189866.26 |
| Sep 2025 |
27398.38 |
4957.78 |
32356.16 |
1162467.88 |
| Oct 2025 |
27512.54 |
4843.62 |
32356.16 |
1134955.34 |
| Nov 2025 |
27627.18 |
4728.98 |
32356.16 |
1107328.16 |
| Dec 2025 |
27742.29 |
4613.87 |
32356.16 |
1079585.87 |
| Jan 2026 |
27857.89 |
4498.27 |
32356.16 |
1051727.98 |
| Feb 2026 |
27973.96 |
4382.20 |
32356.16 |
1023754.02 |
| Mar 2026 |
28090.52 |
4265.64 |
32356.16 |
995663.5 |
| Apr 2026 |
28207.56 |
4148.60 |
32356.16 |
967455.94 |
| May 2026 |
28325.09 |
4031.07 |
32356.16 |
939130.85 |
| Jun 2026 |
28443.11 |
3913.05 |
32356.16 |
910687.74 |
| Jul 2026 |
28561.63 |
3794.53 |
32356.16 |
882126.11 |
| Aug 2026 |
28680.63 |
3675.53 |
32356.16 |
853445.48 |
| Sep 2026 |
28800.14 |
3556.02 |
32356.16 |
824645.34 |
| Oct 2026 |
28920.14 |
3436.02 |
32356.16 |
795725.2 |
| Nov 2026 |
29040.64 |
3315.52 |
32356.16 |
766684.56 |
| Dec 2026 |
29161.64 |
3194.52 |
32356.16 |
737522.92 |
| Jan 2027 |
29283.15 |
3073.01 |
32356.16 |
708239.77 |
| Feb 2027 |
29405.16 |
2951.00 |
32356.16 |
678834.61 |
| Mar 2027 |
29527.68 |
2828.48 |
32356.16 |
649306.93 |
| Apr 2027 |
29650.71 |
2705.45 |
32356.16 |
619656.22 |
| May 2027 |
29774.26 |
2581.90 |
32356.16 |
589881.96 |
| Jun 2027 |
29898.32 |
2457.84 |
32356.16 |
559983.64 |
| Jul 2027 |
30022.89 |
2333.27 |
32356.16 |
529960.75 |
| Aug 2027 |
30147.99 |
2208.17 |
32356.16 |
499812.76 |
| Sep 2027 |
30273.61 |
2082.55 |
32356.16 |
469539.15 |
| Oct 2027 |
30399.75 |
1956.41 |
32356.16 |
439139.4 |
| Nov 2027 |
30526.41 |
1829.75 |
32356.16 |
408612.99 |
| Dec 2027 |
30653.61 |
1702.55 |
32356.16 |
377959.38 |
| Jan 2028 |
30781.33 |
1574.83 |
32356.16 |
347178.05 |
| Feb 2028 |
30909.58 |
1446.58 |
32356.16 |
316268.47 |
| Mar 2028 |
31038.37 |
1317.79 |
32356.16 |
285230.1 |
| Apr 2028 |
31167.70 |
1188.46 |
32356.16 |
254062.4 |
| May 2028 |
31297.57 |
1058.59 |
32356.16 |
222764.83 |
| Jun 2028 |
31427.97 |
928.19 |
32356.16 |
191336.86 |
| Jul 2028 |
31558.92 |
797.24 |
32356.16 |
159777.94 |
| Aug 2028 |
31690.42 |
665.74 |
32356.16 |
128087.52 |
| Sep 2028 |
31822.46 |
533.70 |
32356.16 |
96265.06 |
| Oct 2028 |
31955.06 |
401.10 |
32356.16 |
64310 |
| Nov 2028 |
32088.20 |
267.96 |
32356.16 |
32221.8 |
| Dec 2028 |
32221.90 |
134.26 |
32356.16 |
-0.1 |
| Total |
₹1405000.10 |
₹148095.58 |
₹1553095.68 |
Disclaimer:
The amount displayed here for Honda City Elegant Edition CVT is in Indian Rupee and has been rounded off to the nearest rupee. Additional charges like processing fee, file charges or any other additional charge has been included in the final EMI. Loan insurance value is even not mentioned in the final product. The terms and conditions of various institutions should be read before signing any document. Values for indication only. Exact values are to be cleared with the institution only.