http://www.vertex42.com/Calculators/auto-loan-calculator.htmlAuto Loan Calculator 2007 Vertex42 LLC 2007 Vertex42 LLCSale Price + Options$ 20000 !estination char"e$ - Set to 0 i# inclu$e$ in sale price%itle %rans#er &ee$ -e.". $'0Other %axa(le &ees$ - Purchase Price$20,000 State Sales Tax0)# *ou $on+t ,now set to &-.S/Cash 0e(ate is %ax !e$ucti(le 0)# *ou $on+t ,now set to &-.S/State Sales %ax 0ate 1.223 e.". 1.2234et %axa(le$ 20000 State Sales (Excise) Tax$ 1,250.00 Non-Taxable Fees0e"istration 40 e.". $40 to $'00.ate 0e"istration &ee 0 e.". $'0 per monthService Contract 0 e.". $220 to $'000Special Plate &ee 0 e.". $22-$ministration &ee 5 e.". $5%ransaction &ee 5 e.". $5.ate %itle %rans#er &ee 0 e.". $22 to $200!uplicate %itle &ee 0 e.". $22Other 4on-%axa(le &ees 0Total Non-Taxable Fees$! "oan #$ount6npai$ .oan 7alance on %ra$e-)n 0Less Down Payment 0Less Value of Trade-In 0Less Cash Rebate 0Total "oan #$ount$21,2%! http://www.vertex42.com/Calculators/auto-loan-calculator.htmlPurchase Price 8(e#ore tax9%ra$e-)n is %ax !e$ucti(lePa"e 2 o# :http://www.vertex42.com/Calculators/auto-loan-calculator.html ; 200< =ertex42 ..CAuto Loan Payment Calculator 2007 Vertex42 LLC 2007 Vertex42 LLC&n'uts E(ect o) Extra Pa*$ents-uto .oan -mount 20000 %otal Pa*ments-nnual )nterest 0ate >.203 %otal )nterest%erm o# .oan in ?ears 5 0e$uce$ )nterest&irst Pa*ment !ate '/'/200< 4um(er o# Pa*ments&re@uenc* o# Pa*ment Aonthl* .ast Pa*ment !ate4um(er o# Pa*ments 510ate 8per perio$9 0.3Pa*ment 8per perio$9 $!+1.+5 %otal )nterest $2.15 %otal Pa*ments $22.15 .No. ,ue ,ate &nterest Princi'al' 1/1/2007 15'.52 0.00 '4'.1< 4>:.1>2 2/1/2007 15'.52 0.00 '5>.20 4:5.'25 3/1/2007 15'.52 0.00 '54. 20 2'0.> 8/1/2007 15'.52 0.00 ''1.>1 2'4.4:: 9/1/2007 15'.52 0.00 ''5.22 2'>.'5'0 10/1/2007 15'.52 0.00 '0:.22 22'.>0'' 11/1/2007 15'.52 0.00 '02.>2 222.20'2 12/1/2007 15'.52 0.00 '02.'5 22:.22'5 1/1/2008 15'.52 0.00 :>.5> 252.:1.:> 244.55.'2 24>.25'> 6/1/2008 15'.52 0.00 .522> 4/1/2009 15'.52 0.00 5>.>1 2:2.4:2: 5/1/2009 15'.52 0.00 54.11 2:1.1:http://www.vertex42.com/Calculators/auto-loan-calculator.htmlSu$$ar* 8with no extra pa*ments9Pa*$ent ,ue#--itional Pa*$ent024681012Balanceo !xtra Payment"Pa"e 5 o# :http://www.vertex42.com/Calculators/auto-loan-calculator.html ; 200< =ertex42 ..C50 6/1/2009 15'.52 0.00 50.44 100.:'5' 7/1/2009 15'.52 0.00 21.'> 102.': 10:.4155 9/1/2009 15'.52 0.00 ' 1'5..203%erm o# .oan in ?ears 5&re@uenc* o# Pa*ment Aonthl*Total Pai- Pa*$ent2.003 20122.10 22 122.105.003 20:5>.52 2>'.12 :5>.524.003 2'22 2:0.4> '222.003 2'2.44 ':05.>4.0 '0'> 2'5'>.14 :0:.'' '>'>.1450 2220 .00 440 4'0.55 41':.>011 22'0$2000.00'>000.00 21>.22 2422.:2$5000.00' 2'>2.>>$2000.00'2000.00 441.52 50.'0 B42CDuarterl* '2 ':02.1>.>>7i-Aonthl* '> '211.10 2.>0Aonthl* 51 15'.52 2.10Semi-Aonthl* 7i-Eee,l* 2:0.:' 21:0.:>/ o) Pa*$entsTotal &nterest,uarterlyB&-.ont/ly.ont/ly0em&-.ont/lyB&-1ee2ly0'00500'001(000'001(500'002(000'002(500'002(600'002(650'002(700'002(750'002(800'002(850'002(900'00Payment)otal $ntere"tPayment Frequencyhttp://www.vertex42.com/Calculators/auto-loan-calculator.html 2007 Vertex42 LLC 2007 Vertex42 LLC12 18 24 30 36 42 48 54 60 66 720'00200'00400'00600'00800'001(000'001(200'001(400'001(600'001(800'002(000'000'001(000'002(000'003(000'004(000'005(000'006(000'00Payment)otal $ntere"tNumber of Payments*0'00 *1(000'00 *2(000'00 *3(000'00 *4(000'00 *5(000'00 0'00100'00200'00300'00400'00500'00600'00700'000'00500'001(000'001(500'002(000'002(500'003(000'00Payment)otal $ntere"tDown Payment2'00+3'00+4'00+5'00+6'00+7'00+8'00+9'00+10'00+520'00540'00560'00580'00600'00620'00640'00660'000'00500'001(000'001(500'002(000'002(500'003(000'003(500'00Payment)otal $ntere"tAnnual Interest Rate%he calculations in this wor,sheet assume that no extra 'a*$ents are ma$e.%he calculations in this wor,sheet assume that no extra 'a*$ents are ma$e.http://www.vertex42.com/Calculators/auto-loan-calculator.html,uarterlyB&-.ont/ly.ont/ly0em&-.ont/lyB&-1ee2ly0'00500'001(000'001(500'002(000'002(500'002(600'002(650'002(700'002(750'002(800'002(850'002(900'00Payment)otal $ntere"tPayment Frequency