Post on 05-Jul-2018
8/15/2019 2 Car Loan With Down Payment1
1/1
Loan Amortization ScheduleHELP © 2008 Vertex42 LLC
Loan Information Summary
Loan Amount 15,000.00 Rate (per period) 0.667%
Annual Interest Rate 8.00% Number of Payments 17
Term of Loan in Years 2 Total Payments 15,565.92
First Payment Date 1/1/2012 Total Interest 565.92
Payment Frequency Monthly Est. Interest Savings 608.07
Compound Period Monthly .
Payment Type Beginning of Period .
Monthly Payment 673.92
[42]
Amortization Schedule FALSE
No. Due Date Payment
Additional
Payment Interest Principal Balance
15,000.00
1 1/1/12 673.92 4,321.59 0.00 4,995.51 10,004.49
2 2/1/12 673.92 66.70 607.22 9,397.27
3 3/1/12 673.92 62.65 611.27 8,786.01
4 4/1/12 673.92 58.57 615.34 8,170.66
5 5/1/12 673.92 54.47 619.45 7,551.22
6 6/1/12 673.92 50.34 623.58 6,927.64
7 7/1/12 673.92 46.18 627.73 6,299.91
8 8/1/12 673.92 42.00 631.92 5,667.99
9 9/1/12 673.92 37.79 636.13 5,031.86
10 10/1/12 673.92 33.55 640.37 4,391.49
11 11/1/12 673.92 29.28 644.64 3,746.85
12 12/1/12 673.92 24.98 648.94 3,097.91
13 1/1/13 673.92 20.65 653.26 2,444.65
14 2/1/13 673.92 16.30 657.62 1,787.03
15 3/1/13 673.92 11.91 662.00 1,125.03
16 4/1/13 673.92 7.50 666.42 458.61
17 5/1/13 461.67 3.06 458.61 0.00
Rounding OnRounding On
http://www.vertex42.com/ExcelTemplates/loan-amortization-schedule.htmlhttp://www.vertex42.com/ExcelTemplates/loan-amortization-schedule.html