AUTO CALCULATION FORM

Purchase Price
Down Payment
Amount of Principal
Interest Rate
Length of Loan in Years
Payments per Year
First Payment Due 5/13
(monthly therafter)
Monthly Payment
Total Number of Payments

$20,000.00
$5,000.00
$15,000.00
5%
5
12

Given By The Seller

How Much You Will Pay Up Front
Purchase Price Minus Down Payment

$283.07
60

Payment Schedule
Pmt. No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

Beginning
Balance
$15,000.00
$14,779.43
$14,557.94
$14,335.53
$14,112.20
$13,887.93
$13,662.73
$13,436.59
$13,209.50
$12,981.47
$12,752.50
$12,522.56
$12,291.67
$12,059.82
$11,827.00
$11,593.21
$11,358.45
$11,122.70
$10,885.98
$10,648.27
$10,409.57
$10,169.87
$9,929.18
$9,687.48
$9,444.78
$9,201.06
$8,956.33
$8,710.58
$8,463.81

Payment Interest
$62.50
$61.58
$60.66
$59.73
$58.80
$57.87
$56.93
$55.99
$55.04
$54.09
$53.14
$52.18
$51.22
$50.25
$49.28
$48.31
$47.33
$46.34
$45.36
$44.37
$43.37
$42.37
$41.37
$40.36
$39.35
$38.34
$37.32
$36.29
$35.27

Payment Principal
$220.57
$221.49
$222.41
$223.34
$224.27
$225.20
$226.14
$227.08
$228.03
$228.98
$229.93
$230.89
$231.85
$232.82
$233.79
$234.76
$235.74
$236.72
$237.71
$238.70
$239.70
$240.69
$241.70
$242.70
$243.72
$244.73
$245.75
$246.77
$247.80

30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

$8,216.01
$7,967.17
$7,717.30
$7,466.39
$7,214.43
$6,961.42
$6,707.36
$6,452.23
$6,196.05
$5,938.80
$5,680.48
$5,421.08
$5,160.59
$4,899.03
$4,636.37
$4,372.62
$4,107.77
$3,841.82
$3,574.76
$3,306.59
$3,037.29
$2,766.88
$2,495.34
$2,222.67
$1,948.86
$1,673.92
$1,397.82
$1,120.58
$842.18
$562.62
$281.89

$34.23
$33.20
$32.16
$31.11
$30.06
$29.01
$27.95
$26.88
$25.82
$24.74
$23.67
$22.59
$21.50
$20.41
$19.32
$18.22
$17.12
$16.01
$14.89
$13.78
$12.66
$11.53
$10.40
$9.26
$8.12
$6.97
$5.82
$4.67
$3.51
$2.34
$1.17

$248.84
$249.87
$250.91
$251.96
$253.01
$254.06
$255.12
$256.18
$257.25
$258.32
$259.40
$260.48
$261.57
$262.66
$263.75
$264.85
$265.95
$267.06
$268.17
$269.29
$270.41
$271.54
$272.67
$273.81
$274.95
$276.09
$277.24
$278.40
$279.56
$280.72
$281.89

Much You Will Pay Up Front

se Price Minus Down Payment

Ending Balance
$14,779.43
$14,557.94
$14,335.53
$14,112.20
$13,887.93
$13,662.73
$13,436.59
$13,209.50
$12,981.47
$12,752.50
$12,522.56
$12,291.67
$12,059.82
$11,827.00
$11,593.21
$11,358.45
$11,122.70
$10,885.98
$10,648.27
$10,409.57
$10,169.87
$9,929.18
$9,687.48
$9,444.78
$9,201.06
$8,956.33
$8,710.58
$8,463.81
$8,216.01

$7,967.17
$7,717.30
$7,466.39
$7,214.43
$6,961.42
$6,707.36
$6,452.23
$6,196.05
$5,938.80
$5,680.48
$5,421.08
$5,160.59
$4,899.03
$4,636.37
$4,372.62
$4,107.77
$3,841.82
$3,574.76
$3,306.59
$3,037.29
$2,766.88
$2,495.34
$2,222.67
$1,948.86
$1,673.92
$1,397.82
$1,120.58
$842.18
$562.62
$281.89
$0.00