Rate 7% 15 40 75 Forever $ (5,500.00) PV $ 50,093.53 $ 73,324.40 $ 78,079.98 $ 78,571.43
Rate 7% 15 40 75 Forever $ (5,500.00) PV $ 50,093.53 $ 73,324.40 $ 78,079.98 $ 78,571.43
15 40 75 forever
$ (5,500.00)
PV $ 50,093.53 $ 73,324.40 $ 78,079.98 $ 78,571.43
Year-end Total
Beginning-of- Amortization End-of-Year
Year Interest on Year-end
Year Balance of Loan Balance
Balance Payment
1 $ 42,000.00 $ 3,360 $10,519.17 $7,159.17 $34,840.83
2 $34,840.83 $ 2,787 $10,519.17 $7,731.90 $27,108.92
3 $27,108.92 $ 2,169 $10,519.17 $8,350.46 $18,758.47
4 $18,758.47 $ 1,501 $10,519.17 $9,018.49 $9,739.97
5 $9,739.97 $ 779 $10,519.17 $9,739.97 $0.00
$ 10,596
Interest in the 3rd year is $2169 and the total interest is $10596.
Buying Option APR 7%
Price 31,000 Selling Price after 3 years 23,000
RATE 0.583%
NPER 36
PMT $957.19
Buying the car is a better option
because after selling the car, you cost
Total Payment $34,458.84 on the car is less than if you had leased
Total-Sale $11,458.84 the car.
Leasing Option
Down 99
Monthly 460
NPER 36
Total $ 16,659.00