College Credit Union

Vehicle Financing Division

Primary Account Holder: Judith (The Goddess) Watt
Co-Signer: Ross Watt

Amortization Shedule
Jaguar Vehicle Summary

Year

March 15, 2014

Model and Specs
2013 Jaguar XKE
3.0L V8 6-Speed
Dual Clutch Auto
Sunroof with
Preformance Pack

Beginning
Balance

MSRP
Total Options
Delivery Allowance
Dealer Incentive
Taxes
Purchase Price

$ 143,100.00
1,000.00
(500.00)
(3,000.00)
15,600.00
$ 130,000.00

2
3
4
5
6
7
8

Ending
Balance

118,000.00

105,808.96
92,962.27
79,424.66
65,158.97
50,126.04
34,284.62
17,591.21

Paid on
Loan

105,808.96

Interest
Paid

12,191.04

5,904.43

92,962.27
79,424.66
65,158.97
50,126.04
34,284.62
17,591.21
-

12,846.69
13,537.61
14,265.69
15,032.93
15,841.43
16,693.41
17,591.21

5,248.77
4,557.85
3,829.77
3,062.54
2,254.04
1,402.06
504.25

Total
Down Payment
Total Cost of Car

$ 118,000.00
12,000.00
$ 156,763.71

$ 26,763.71

Vehicle Payment Summary

For 8 Year Loan
March 15, 2014
Vehicle Type
Purchase Price Down payment
Luxury Car $
130,000.00 $
12,000.00
Loan
Interest
Amount
Rate
$ 118,000.00
Monthly
Payment
$

1,507.96

Loan Term
(In Months)
5.25%

Total Interest
Total Cost
(Over 96 Months) (Over 96 Months)
$

26,763.71

Amor%za%on of Loan

96

156,763.71

$140,000.00

$120,000.00

$100,000.00

$80,000.00

$60,000.00

$40,000.00

$20,000.00

$-
1