Purchase price: $ 10,500

Down payment: $ 1,500

Interest: 5.50%
Term: 3

Mo. Payment: $271.76

Pmt # Pmt Date Principal Interest Accum Interest
1 Sep-10 $230.51 $ 41.25 $ 41.25
2 Oct-10 $231.57 $ 40.19 $ 81.44
3 Nov-10 $232.63 $ 39.13 $ 120.58
4 Dec-10 $233.70 $ 38.07 $ 158.64
5 Jan-11 $234.77 $ 36.99 $ 195.64
6 Feb-11 $235.84 $ 35.92 $ 231.56
7 Mar-11 $236.93 $ 34.84 $ 266.39
8 Apr-11 $238.01 $ 33.75 $ 300.14
9 May-11 $239.10 $ 32.66 $ 332.81
10 Jun-11 $240.20 $ 31.57 $ 364.37
11 Jul-11 $241.30 $ 30.46 $ 394.84
12 Aug-11 $242.40 $ 29.36 $ 424.19
13 Sep-11 $243.52 $ 28.25 $ 452.44
14 Oct-11 $244.63 $ 27.13 $ 479.57
15 Nov-11 $245.75 $ 26.01 $ 505.58
16 Dec-11 $246.88 $ 24.88 $ 530.47
17 Jan-12 $248.01 $ 23.75 $ 554.22
18 Feb-12 $249.15 $ 22.62 $ 576.83
19 Mar-12 $250.29 $ 21.47 $ 598.31
20 Apr-12 $251.44 $ 20.33 $ 618.63
21 May-12 $252.59 $ 19.17 $ 637.81
22 Jun-12 $253.75 $ 18.02 $ 655.82
23 Jul-12 $254.91 $ 16.85 $ 672.67
24 Aug-12 $256.08 $ 15.68 $ 688.36
25 Sep-12 $257.25 $ 14.51 $ 702.87
26 Oct-12 $258.43 $ 13.33 $ 716.20
27 Nov-12 $259.62 $ 12.15 $ 728.35
28 Dec-12 $260.81 $ 10.96 $ 739.31
29 Jan-13 $262.00 $ 9.76 $ 749.07
30 Feb-13 $263.20 $ 8.56 $ 757.63
31 Mar-13 $264.41 $ 7.36 $ 764.99
32 Apr-13 $265.62 $ 6.14 $ 771.13
33 May-13 $266.84 $ 4.93 $ 776.06
34 Jun-13 $268.06 $ 3.70 $ 779.76
35 Jul-13 $269.29 $ 2.47 $ 782.23
36 Aug-13 $270.52 $ 1.24 $ 783.47