Sunteți pe pagina 1din 6

Auto Loan Calculator

2007 Vertex42 LLC

http://www.vertex42.com/Calculators/auto-loan-calculator.html

2007 Vertex42 LLC

Purchase Price (before tax)


Sale Price + Options
Destination charge
Title Transfer Fee
Other Taxable Fees
Purchase Price
State Sales Tax
Trade-In is Tax Deductible
Cash Rebate is Tax Deductible
State Sales Tax Rate
Net Taxable
State Sales (Excise) Tax

$
$
$
$
$

20,000
Set to 0 if included in sale price
e.g. $10
20,000

$
$

TRUE
If you don't know, set to FALSE
TRUE
If you don't know, set to FALSE
0.00%
e.g. 6.25%
20,000
-

Non-Taxable Fees
Registration
Late Registration Fee
Service Contract
Special Plate Fee
Administration Fee
Transaction Fee
Late Title Transfer Fee
Duplicate Title Fee
Other Non-Taxable Fees
Total Non-Taxable Fees

$
$
$
$
$
$
$
$
$
$

Unpaid Loan Balance on Trade-In

Less Down Payment


Less Value of Trade-In
Less Cash Rebate

$
$
$

Total Loan Amount

Loan Amount

http://www.vertex42.com/Calculators/auto-loan-calculator.html

20,000

e.g. $40 to $100


e.g. $10 per month
e.g. $250 to $1000
e.g. $25
e.g. $3
e.g. $3
e.g. $25 to $200
e.g. $25

Page 2 of 6
2007 Vertex42 LLC

Auto Loan Payment Calculator


http://www.vertex42.com/Calculators/auto-loan-calculator.html

2007 Vertex42 LLC

Inputs

Effect of Extra Payments

Auto Loan Amount

20,000

Annual Interest Rate

7.00%

Term of Loan in Years

Total Interest $

1/1/2007

Number of Payments

Frequency of Payment

Monthly

Last Payment Date

Number of Payments

60

Rate (per period)

0.583%

12/1/2011

Balance
No Extra Payments

15,000
10,000

Total Interest

$3,761.44

Total Payments

$23,761.44
.

Jan-07
Apr-07
Jul-07
Oct-07
Jan-08
Apr-08
Jul-08
Oct-08
Jan-09
Apr-09
Jul-09
Oct-09
Jan-10
Apr-10
Jul-10
Oct-10
Jan-11
Apr-11
Jul-11
Oct-11

5,000

Due Date

60

20,000

$396.02

Additional
Payment

None

25,000

Payment (per period)

Payment
Due

3,761.48

Reduced Interest

First Payment Date

Summary (with no extra payments)

No.

Total Payments $ 23,761.48

Interest

Principal

Balance
$20,000.00

1/1/2007

396.02

0.00

116.67

279.35

19,720.65

2/1/2007

396.02

0.00

115.04

280.98

19,439.67

3/1/2007

396.02

0.00

113.40

282.62

19,157.05

4/1/2007

396.02

0.00

111.75

284.27

18,872.78

5/1/2007

396.02

0.00

110.09

285.93

18,586.85

6/1/2007

396.02

0.00

108.42

287.60

18,299.25

7/1/2007

396.02

0.00

106.75

289.27

18,009.98

8/1/2007

396.02

0.00

105.06

290.96

17,719.02

9/1/2007

396.02

0.00

103.36

292.66

17,426.36

10

10/1/2007

396.02

0.00

101.65

294.37

17,131.99

11

11/1/2007

396.02

0.00

99.94

296.08

16,835.91

12

12/1/2007

396.02

0.00

98.21

297.81

16,538.10

13

1/1/2008

396.02

0.00

96.47

299.55

16,238.55

14

2/1/2008

396.02

0.00

94.72

301.30

15,937.25

15

3/1/2008

396.02

0.00

92.97

303.05

15,634.20

16

4/1/2008

396.02

0.00

91.20

304.82

15,329.38

17

5/1/2008

396.02

0.00

89.42

306.60

15,022.78

18

6/1/2008

396.02

0.00

87.63

308.39

14,714.39

19

7/1/2008

396.02

0.00

85.83

310.19

14,404.20

20

8/1/2008

396.02

0.00

84.02

312.00

14,092.20

21

9/1/2008

396.02

0.00

82.20

313.82

13,778.38

22

10/1/2008

396.02

0.00

80.37

315.65

13,462.73

23

11/1/2008

396.02

0.00

78.53

317.49

13,145.24

24

12/1/2008

396.02

0.00

76.68

319.34

12,825.90

25

1/1/2009

396.02

0.00

74.82

321.20

12,504.70

26

2/1/2009

396.02

0.00

72.94

323.08

12,181.62

27

3/1/2009

396.02

0.00

71.06

324.96

11,856.66

28

4/1/2009

396.02

0.00

69.16

326.86

11,529.80

http://www.vertex42.com/Calculators/auto-loan-calculator.html

2007 Vertex42 LLC

Page 3 of 6
29

5/1/2009

396.02

0.00

67.26

328.76

11,201.04

30

6/1/2009

396.02

0.00

65.34

330.68

10,870.36

31

7/1/2009

396.02

0.00

63.41

332.61

10,537.75

32

8/1/2009

396.02

0.00

61.47

334.55

10,203.20

33

9/1/2009

396.02

0.00

59.52

336.50

9,866.70

34

10/1/2009

396.02

0.00

57.56

338.46

9,528.24

35

11/1/2009

396.02

0.00

55.58

340.44

9,187.80

36

12/1/2009

396.02

0.00

53.60

342.42

8,845.38

http://www.vertex42.com/Calculators/auto-loan-calculator.html

2007 Vertex42 LLC

Auto Loan Payment & Interest Comparisons

2007 Vertex42 LLC

http://www.vertex42.com/Calculators/auto-loan-calculator.html

2007 Vertex42 LLC

Unless otherwise indicated, the comparison tables are


based on the Loan Amount, Interest Rate, Term, and
Frequency listed to the right. These values can be
changed in the PaymentCalculator worksheet.

400

Total Interest

2,000

Payment

5,000

Payment
3,401.72
1,730.53
1,173.70
895.45
728.64
617.54
538.28
478.92
432.83
396.02
365.97
340.98

Total
Interest
410.32
766.36
1,126.60
1,490.80
1,859.20
2,231.44
2,607.76
2,988.16
3,372.82
3,761.20
4,154.02
4,550.56

1,800

Total Interest

4,500

Payment
396.02
376.22
356.42
336.62
316.82
297.02

Total
Interest
3,761.20
3,573.20
3,385.20
3,197.20
3,009.20
2,821.20

450
400
350
300
250
200
150
100
50
0

http://www.vertex42.com/Calculators/auto-loan-calculator.html

300

4,000

250

3,000

200
150

2,000

100

1,000

50

Annual Interest Rate


10.0%

9.0%

8.0%

7.0%

6.0%

5.0%

4.0%

0
3.0%

1,600

4,000

1,400

3,500

1,200

3,000

1,000

2,500

800

2,000

600

1,500

400

1,000

200

500

Number of Payments

0
12 18 24 30 36 42 48 54 60 66 72

Payment

4,000

Total Interest

3,500
3,000
2,500
2,000
1,500
1,000
500

Down Payment

0
$5,000

[42]

5,000

350

$4,000

Loan
Amount
20,000.00
19,000.00
18,000.00
17,000.00
16,000.00
15,000.00

Payment
350.56
359.37
368.33
377.42
386.66
396.02
405.53
415.17
424.94

6,000

$3,000

Down
Payment
$0.00
$1,000.00
$2,000.00
$3,000.00
$4,000.00
$5,000.00

Payment

$2,000

Total Paid
20,410.32
20,766.36
21,126.60
21,490.80
21,859.20
22,231.44
22,607.76
22,988.16
23,372.82
23,761.20
24,154.02
24,550.56

Monthly

$1,000

# of
Payments
6
12
18
24
30
36
42
48
54
60
66
72

The calculations in this


worksheet assume that
no extra payments are
made.

20,000
7.00%
5

450

2.0%

Total Paid
21,033.60
21,562.20
22,099.80
22,645.20
23,199.60
23,761.20
24,331.80
24,910.20
25,496.40

Total
Interest
1,033.60
1,562.20
2,099.80
2,645.20
3,199.60
3,761.20
4,331.80
4,910.20
5,496.40

$0

Annual
Interest Rate
2.00%
3.00%
4.00%
5.00%
6.00%
7.00%
8.00%
9.00%
10.00%

Auto Loan Amount


Annual Interest Rate
Term of Loan in Years
Frequency of Payment

http://www.vertex42.com/Calculators/auto-loan-calculator.html

1,400
1,200
1,000
800
600
400
200
0

Payment

3,900

Total Interest

3,850

[42]

3,800
3,750
3,700

Payment Frequency

Bi-Weekly

3,650
SemiMonthly

Total
Interest
4,389.05
4,048.30
3,876.40
3,819.10
3,761.20
3,732.40
3,730.20

Monthly

Payment
4,877.81
2,404.83
1,193.82
793.97
396.02
197.77
182.54

Bi-Monthly

# of
Payments
5
10
20
30
60
120
130

Quarterly

Frequency
Annually
Semi-Annually
Quarterly
Bi-Monthly
Monthly
Semi-Monthly
Bi-Weekly

http://www.vertex42.com/Calculators/auto-loan-calculator.html

S-ar putea să vă placă și