Car Price 10,000

Down Payment (25%) 2500

Balance 7,500
Term 3 years
Rate 1.45% monthly 17% annual rate

$ 10,000.00 1.45%
Principal Interest Total Payment Balance
$ 7,500.00
January $ 161.25 $ 108.75 $ 270.00 $ 7,338.75
February $ 163.59 $ 106.41 $ 270.00 $ 7,175.16
March $ 165.96 $ 104.04 $ 270.00 $ 7,009.20
April $ 168.37 $ 101.63 $ 270.00 $ 6,840.84
May $ 170.81 $ 99.19 $ 270.00 $ 6,670.03
June $ 173.28 $ 96.72 $ 270.00 $ 6,496.74
Year 1
July $ 175.80 $ 94.20 $ 270.00 $ 6,320.95
August $ 178.35 $ 91.65 $ 270.00 $ 6,142.60
September $ 180.93 $ 89.07 $ 270.00 $ 5,961.67
October $ 183.56 $ 86.44 $ 270.00 $ 5,778.11
November $ 186.22 $ 83.78 $ 270.00 $ 5,591.89
December $ 188.92 $ 81.08 $ 270.00 $ 5,402.98
January $ 191.66 $ 78.34 $ 270.00 $ 5,211.32
February $ 194.44 $ 75.56 $ 270.00 $ 5,016.88
March $ 197.26 $ 72.74 $ 270.00 $ 4,819.63
April $ 200.12 $ 69.88 $ 270.00 $ 4,619.51
May $ 203.02 $ 66.98 $ 270.00 $ 4,416.50
June $ 205.96 $ 64.04 $ 270.00 $ 4,210.53
Year 2
July $ 208.95 $ 61.05 $ 270.00 $ 4,001.59
August $ 211.98 $ 58.02 $ 270.00 $ 3,789.61
September $ 215.05 $ 54.95 $ 270.00 $ 3,574.56
October $ 218.17 $ 51.83 $ 270.00 $ 3,356.39
November $ 221.33 $ 48.67 $ 270.00 $ 3,135.06
December $ 224.54 $ 45.46 $ 270.00 $ 2,910.52
January $ 227.80 $ 42.20 $ 270.00 $ 2,682.72
February $ 231.10 $ 38.90 $ 270.00 $ 2,451.62
March $ 234.45 $ 35.55 $ 270.00 $ 2,217.17
April $ 237.85 $ 32.15 $ 270.00 $ 1,979.32
May $ 241.30 $ 28.70 $ 270.00 $ 1,738.02
June $ 244.80 $ 25.20 $ 270.00 $ 1,493.22
Year 3
July $ 248.35 $ 21.65 $ 270.00 $ 1,244.87
August $ 251.95 $ 18.05 $ 270.00 $ 992.92
September $ 255.60 $ 14.40 $ 270.00 $ 737.32
October $ 259.31 $ 10.69 $ 270.00 $ 478.01
November $ 263.07 $ 6.93 $ 270.00 $ 214.94
December $ 214.94 $ 3.12 $ 218.06 $ (0.00)
$ 9,668.06
$ 3.12
Car Price 10,000
Down Payment (25%) 2500
Balance 7,500
Term 3 years
Rate 1.45% monthly 17% annual rate

$ 10,000.00 1.45%
Principal Interest Total Payment Balance
$ 7,500.00
January $ 208.33 $ 108.75 $ 317.08 $ 7,291.67
February $ 208.33 $ 105.73 $ 314.06 $ 7,083.33
March $ 208.33 $ 102.71 $ 311.04 $ 6,875.00
April $ 208.33 $ 99.69 $ 308.02 $ 6,666.67
May $ 208.33 $ 96.67 $ 305.00 $ 6,458.33
June $ 208.33 $ 93.65 $ 301.98 $ 6,250.00
Year 1
July $ 208.33 $ 90.63 $ 298.96 $ 6,041.67
August $ 208.33 $ 87.60 $ 295.94 $ 5,833.33
September $ 208.33 $ 84.58 $ 292.92 $ 5,625.00
October $ 208.33 $ 81.56 $ 289.90 $ 5,416.67
November $ 208.33 $ 78.54 $ 286.88 $ 5,208.33
December $ 208.33 $ 75.52 $ 283.85 $ 5,000.00
January $ 208.33 $ 72.50 $ 280.83 $ 4,791.67
February $ 208.33 $ 69.48 $ 277.81 $ 4,583.33
March $ 208.33 $ 66.46 $ 274.79 $ 4,375.00
April $ 208.33 $ 63.44 $ 271.77 $ 4,166.67
May $ 208.33 $ 60.42 $ 268.75 $ 3,958.33
June $ 208.33 $ 57.40 $ 265.73 $ 3,750.00
Year 2
July $ 208.33 $ 54.38 $ 262.71 $ 3,541.67
August $ 208.33 $ 51.35 $ 259.69 $ 3,333.33
September $ 208.33 $ 48.33 $ 256.67 $ 3,125.00
October $ 208.33 $ 45.31 $ 253.65 $ 2,916.67
November $ 208.33 $ 42.29 $ 250.63 $ 2,708.33
December $ 208.33 $ 39.27 $ 247.60 $ 2,500.00
January $ 208.33 $ 36.25 $ 244.58 $ 2,291.67
February $ 208.33 $ 33.23 $ 241.56 $ 2,083.33
March $ 208.33 $ 30.21 $ 238.54 $ 1,875.00
April $ 208.33 $ 27.19 $ 235.52 $ 1,666.67
May $ 208.33 $ 24.17 $ 232.50 $ 1,458.33
June $ 208.33 $ 21.15 $ 229.48 $ 1,250.00
Year 3
July $ 208.33 $ 18.13 $ 226.46 $ 1,041.67
August $ 208.33 $ 15.10 $ 223.44 $ 833.33
September $ 208.33 $ 12.08 $ 220.42 $ 625.00
October $ 208.33 $ 9.06 $ 217.40 $ 416.67
November $ 208.33 $ 6.04 $ 214.38 $ 208.33
December $ 208.33 $ 3.02 $ 211.35 $ 0.00
$ 9,511.88