Auto Loan Payment Calculator

Inputs Effect of Extra Payments

Auto Loan Amount $ 400,000 Total Payments $ 539,941.17
Annual Interest Rate 12.50% Total Interest $ 139,941.17
Term of Loan in Years 5 Reduced Interest $9.35
First Payment Date 5/5/2019 Number of Payments 60
Frequency of Payment Monthly Last Payment Date 4/5/2024

500,000 Balance
Summary (with no extra payments) No Extra
400,000 Payments
Number of Payments 60
300,000
Rate (per period) 1.041667%
200,000
Payment (per period) $8,999.18
100,000
Total Interest $139,950.52
0
Total Payments $539,950.52
0 10 20 30 40 50 60 70
Payment Number
.

Payment Payment Payment Additional

No. Due Date Interest Principal Balance
Due Amount Date Payment
$400,000.00
1 5/5/2019 8,999.18 9,000.00 5/5/2019 0.82 4,166.67 4,833.33 395,166.67
2 6/5/2019 8,999.18 9,000.00 5/30/2019 0.82 4,116.32 4,883.68 390,282.99
3 7/5/2019 8,999.18 9,000.00 7/7/2019 0.82 4,065.45 4,934.55 385,348.44
4 8/5/2019 8,999.18 9,000.00 8/5/2019 0.82 4,014.05 4,985.95 380,362.49
5 9/5/2019 8,999.18 9,000.00 9/8/2019 0.82 3,962.11 5,037.89 375,324.60
6 10/5/2019 8,999.18 9,000.00 10/7/2019 0.82 3,909.63 5,090.37 370,234.23
7 11/5/2019 8,999.18 9,000.00 11/6/2019 0.82 3,856.61 5,143.39 365,090.84
8 12/5/2019 8,999.18 9,000.00 12/4/2019 0.82 3,803.03 5,196.97 359,893.87
9 1/5/2020 8,999.18 9,000.00 1/5/2020 0.82 3,748.89 5,251.11 354,642.76
10 2/5/2020 8,999.18 9,000.00 2/5/2020 0.82 3,694.20 5,305.80 349,336.96
11 3/5/2020 8,999.18 9,000.00 3/8/2020 0.82 3,638.93 5,361.07 343,975.89
12 4/5/2020 8,999.18 9,000.00 4/2/2020 0.82 3,583.08 5,416.92 338,558.97
13 5/5/2020 8,999.18 9,000.00 5/10/2020 0.82 3,526.66 5,473.34 333,085.63
14 6/5/2020 8,999.18 9,000.00 6/9/2020 0.82 3,469.64 5,530.36 327,555.27
15 7/5/2020 8,999.18 9,000.00 7/12/2020 0.82 3,412.03 5,587.97 321,967.30
16 8/5/2020 8,999.18 9,000.00 8/10/2020 0.82 3,353.83 5,646.17 316,321.13
17 9/5/2020 8,999.18 0.00 3,295.01 5,704.17 310,616.96
18 10/5/2020 8,999.18 0.00 3,235.59 5,763.59 304,853.37
19 11/5/2020 8,999.18 0.00 3,175.56 5,823.62 299,029.75
20 12/5/2020 8,999.18 0.00 3,114.89 5,884.29 293,145.46
21 1/5/2021 8,999.18 0.00 3,053.60 5,945.58 287,199.88
22 2/5/2021 8,999.18 0.00 2,991.67 6,007.51 281,192.37
23 3/5/2021 8,999.18 0.00 2,929.09 6,070.09 275,122.28
24 4/5/2021 8,999.18 0.00 2,865.86 6,133.32 268,988.96
25 5/5/2021 8,999.18 0.00 2,801.97 6,197.21 262,791.75
26 6/5/2021 8,999.18 0.00 2,737.41 6,261.77 256,529.98
27 7/5/2021 8,999.18 0.00 2,672.19 6,326.99 250,202.99
28 8/5/2021 8,999.18 0.00 2,606.28 6,392.90 243,810.09
29 9/5/2021 8,999.18 0.00 2,539.69 6,459.49 237,350.60
30 10/5/2021 8,999.18 0.00 2,472.40 6,526.78 230,823.82
31 11/5/2021 8,999.18 0.00 2,404.41 6,594.77 224,229.05

1 of 2
 Payment Payment Payment Additional
No. Due Date Interest Principal Balance
Due Amount Date Payment
32 12/5/2021 8,999.18 0.00 2,335.72 6,663.46 217,565.59
33 1/5/2022 8,999.18 0.00 2,266.31 6,732.87 210,832.72
34 2/5/2022 8,999.18 0.00 2,196.17 6,803.01 204,029.71
35 3/5/2022 8,999.18 0.00 2,125.31 6,873.87 197,155.84
36 4/5/2022 8,999.18 0.00 2,053.71 6,945.47 190,210.37
37 5/5/2022 8,999.18 0.00 1,981.36 7,017.82 183,192.55
38 6/5/2022 8,999.18 0.00 1,908.26 7,090.92 176,101.63
39 7/5/2022 8,999.18 0.00 1,834.39 7,164.79 168,936.84
40 8/5/2022 8,999.18 0.00 1,759.76 7,239.42 161,697.42
41 9/5/2022 8,999.18 0.00 1,684.35 7,314.83 154,382.59
42 10/5/2022 8,999.18 0.00 1,608.15 7,391.03 146,991.56
43 11/5/2022 8,999.18 0.00 1,531.16 7,468.02 139,523.54
44 12/5/2022 8,999.18 0.00 1,453.37 7,545.81 131,977.73
45 1/5/2023 8,999.18 0.00 1,374.77 7,624.41 124,353.32
46 2/5/2023 8,999.18 0.00 1,295.35 7,703.83 116,649.49
47 3/5/2023 8,999.18 0.00 1,215.10 7,784.08 108,865.41
48 4/5/2023 8,999.18 0.00 1,134.01 7,865.17 101,000.24
49 5/5/2023 8,999.18 0.00 1,052.09 7,947.09 93,053.15
50 6/5/2023 8,999.18 0.00 969.30 8,029.88 85,023.27
51 7/5/2023 8,999.18 0.00 885.66 8,113.52 76,909.75
52 8/5/2023 8,999.18 0.00 801.14 8,198.04 68,711.71
53 9/5/2023 8,999.18 0.00 715.75 8,283.43 60,428.28
54 10/5/2023 8,999.18 0.00 629.46 8,369.72 52,058.56
55 11/5/2023 8,999.18 0.00 542.28 8,456.90 43,601.66
56 12/5/2023 8,999.18 0.00 454.18 8,545.00 35,056.66
57 1/5/2024 8,999.18 0.00 365.17 8,634.01 26,422.65
58 2/5/2024 8,999.18 0.00 275.24 8,723.94 17,698.71
59 3/5/2024 8,999.18 0.00 184.36 8,814.82 8,883.89
60 4/5/2024 8,976.43 0.00 92.54 8,883.89 0.00

2 of 2