Docstoc

Auto Loan Amortization

Document Sample
Auto Loan Amortization Powered By Docstoc
					AUTO LOAN SCHEDULE


Amount of Loan:                 24,000.00   << input amount of loan


Annual Percentage Rate:           6.560%    << input interest rate as .00


Monthly Payment Terms:                24    << input number of months to repay -- see term >>


                                                                                                            fo
Monthly Payment:                 1,069.76                                                              http://

Extra Payment per Month:               0    << enter fixed amount paid each month and scroll down table to ana
                                              or enter separate, lump-sum payment for designated month unde


Total:                                         Interest Paid
                                                     $1,674



AMORTIZATION TABLE

                                Principal             Interest              Remaining
                     Payment        Paid                  Paid               Principal

                      Month 1      938.56              131.20                23,061.44
                            2      943.69              126.07                22,117.75
                            3      948.85              120.91                21,168.90
                            4      954.04              115.72                20,214.86
                            5      959.25              110.51                19,255.61
                            6      964.50              105.26                18,291.11
                            7      969.77               99.99                17,321.34
                            8      975.07               94.69                16,346.27
                            9      980.40               89.36                15,365.87
                           10      985.76               84.00                14,380.11
                           11      991.15               78.61                13,388.96
     Payment Year 1: Month 12      996.57               73.19                12,392.39
                           13    1,002.02               67.75                11,390.37
                           14    1,007.49               62.27                10,382.88
                           15    1,013.00               56.76                 9,369.88
                           16    1,018.54               51.22                 8,351.34
                           17    1,024.11               45.65                 7,327.23
                           18    1,029.71               40.06                 6,297.53
                           19    1,035.33               34.43                 5,262.19
                           20    1,040.99               28.77                 4,221.20
                           21    1,046.69               23.08                 3,174.51
                           22    1,052.41               17.35                 2,122.10
                           23    1,058.16               11.60                 1,063.94
Payment Year 2: Month 24   1,063.94   5.82   0.00
                      25   1,069.76   0.00   0.00
                      26       0.00   0.00   0.00
                      27       0.00   0.00   0.00
                      28       0.00   0.00   0.00
                      29       0.00   0.00   0.00
                      30       0.00   0.00   0.00
                      31       0.00   0.00   0.00
                      32       0.00   0.00   0.00
                      33       0.00   0.00   0.00
                      34       0.00   0.00   0.00
                      35       0.00   0.00   0.00
Payment Year 3: Month 36       0.00   0.00   0.00
                      37       0.00   0.00   0.00
                      38       0.00   0.00   0.00
                      39       0.00   0.00   0.00
                      40       0.00   0.00   0.00
                      41       0.00   0.00   0.00
                      42       0.00   0.00   0.00
                      43       0.00   0.00   0.00
                      44       0.00   0.00   0.00
                      45       0.00   0.00   0.00
                      46       0.00   0.00   0.00
                      47       0.00   0.00   0.00
Payment Year 4: Month 48       0.00   0.00   0.00
                      49       0.00   0.00   0.00
                      50       0.00   0.00   0.00
                      51       0.00   0.00   0.00
                      52       0.00   0.00   0.00
                      53       0.00   0.00   0.00
                      54       0.00   0.00   0.00
                      55       0.00   0.00   0.00
                      56       0.00   0.00   0.00
                      57       0.00   0.00   0.00
                      58       0.00   0.00   0.00
                      59       0.00   0.00   0.00
Payment Year 5: Month 60       0.00   0.00   0.00
                      61       0.00   0.00   0.00
                      62       0.00   0.00   0.00
                      63       0.00   0.00   0.00
                      64       0.00   0.00   0.00
                      65       0.00   0.00   0.00
                      66       0.00   0.00   0.00
                      67       0.00   0.00   0.00
                      68       0.00   0.00   0.00
                      69       0.00   0.00   0.00
                      70       0.00   0.00   0.00
                      71       0.00   0.00   0.00
 Payment Year 6: Month 72   0.00   0.00   0.00
                       73   0.00   0.00   0.00
                       74   0.00   0.00   0.00
                       75   0.00   0.00   0.00
                       76   0.00   0.00   0.00
                       77   0.00   0.00   0.00
                       78   0.00   0.00   0.00
                       79   0.00   0.00   0.00
                       80   0.00   0.00   0.00
                       81   0.00   0.00   0.00
                       82   0.00   0.00   0.00
                       83   0.00   0.00   0.00
 Payment Year 7: Month 84   0.00   0.00   0.00
                       85   0.00   0.00   0.00
                       86   0.00   0.00   0.00
                       87   0.00   0.00   0.00
                       88   0.00   0.00   0.00
                       89   0.00   0.00   0.00
                       90   0.00   0.00   0.00
                       91   0.00   0.00   0.00
                       92   0.00   0.00   0.00
                       93   0.00   0.00   0.00
                       94   0.00   0.00   0.00
                       95   0.00   0.00   0.00
 Payment Year 8: Month 96   0.00   0.00   0.00
                       97   0.00   0.00   0.00
                       98   0.00   0.00   0.00
                       99   0.00   0.00   0.00
                      100   0.00   0.00   0.00
                      101   0.00   0.00   0.00
                      102   0.00   0.00   0.00
                      103   0.00   0.00   0.00
                      104   0.00   0.00   0.00
                      105   0.00   0.00   0.00
                      106   0.00   0.00   0.00
                      107   0.00   0.00   0.00
Payment Year 9: Month 108   0.00   0.00   0.00
                      109   0.00   0.00   0.00
                      110   0.00   0.00   0.00
                      111   0.00   0.00   0.00
                      112   0.00   0.00   0.00
                      113   0.00   0.00   0.00
                      114   0.00   0.00   0.00
                      115   0.00   0.00   0.00
                      116   0.00   0.00   0.00
                      117   0.00   0.00   0.00
                      118   0.00   0.00   0.00
                      119   0.00   0.00   0.00
Payment Year 10: Month 120   0.00   0.00   0.00
         TERM
          Terms in Years      Term in Months
             2 years             24 months
             3 years             36 months
               4 years            48 months
               5 years            60 months
               7 years            72 months
               8 years            84 months
              10 years           120 months
                   for financial guides:
              http://www.SayLending.com

oll down table to analyze payoff term
ignated month under Column K




         Accumulated Payments Made:                   Additional Lump-Sum Payment:
                 Principal                 Interest

                    938.56                131.20               0.00 << enter any additional amount paid by month
                  1,882.25                257.27
                  2,831.10                378.18
                  3,785.14                493.90
                  4,744.39                604.41
                  5,708.89                709.67
                  6,678.66                809.67
                  7,653.73                904.36
                  8,634.13                993.72
                  9,619.89              1,077.72
                 10,611.04              1,156.33
                 11,607.61              1,229.52
                 12,609.63              1,297.27
                 13,617.12              1,359.53
                 14,630.12              1,416.29
                 15,648.66              1,467.51
                 16,672.77              1,513.17
                 17,702.47              1,553.22
                 18,737.81              1,587.65
                 19,778.80              1,616.42
                 20,825.49              1,639.49
                 21,877.90              1,656.85
                 22,936.06              1,668.45
24,000.00   1,674.26
25,069.76   1,674.26
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
     0.00       0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
0.00   0.00
aid by month

				
DOCUMENT INFO
Description: Auto Loan Amortization document sample