Base Case & Amortization Table

2023 ACCORD SEDAN Finance 2.9\% APR 2448 mos 1 3.9% APR 49.60mos DETAILS - Expiration Date 10/31/2023 - 4.9\% APR for 61.72 months - For well-qualified buyers. Example: 10% down payment. 48 months financing at $22.09/ month per $1,000 financed. \begin{tabular}{|l|l|l|} \hline 2 & Base Case & \\ \hline 3 & Car Value & \\ \hline 4 & Down Payment \% & \\ \hline 5 & Loan Amount & \\ \hline 6 & Term (months) & \\ \hline 7 & FV & \\ \hline 8 & Payment & \\ \hline 9 & APR & \\ \hline 10 & Monthly Rate & \\ \hline 11 & EAR & \\ \hline 12 & Total Interest paid & \\ \cline { 3 - 3 } & What is the loan & \\ \hline & & \\ \hline 13 & Balance after 2 & \\ & & \\ \hline \end{tabular} \begin{tabular}{|l|l|l} Period Beginning Balance Payment & Interest Paid Principal Paid \\ \hline & & \end{tabular} Ending Balance 2023 ACCORD SEDAN Finance 2.9\% APR 2448 mos 1 3.9% APR 49.60mos DETAILS - Expiration Date 10/31/2023 - 4.9\% APR for 61.72 months - For well-qualified buyers. Example: 10% down payment. 48 months financing at $22.09/ month per $1,000 financed. \begin{tabular}{|l|l|l|} \hline 2 & Base Case & \\ \hline 3 & Car Value & \\ \hline 4 & Down Payment \% & \\ \hline 5 & Loan Amount & \\ \hline 6 & Term (months) & \\ \hline 7 & FV & \\ \hline 8 & Payment & \\ \hline 9 & APR & \\ \hline 10 & Monthly Rate & \\ \hline 11 & EAR & \\ \hline 12 & Total Interest paid & \\ \cline { 3 - 3 } & What is the loan & \\ \hline & & \\ \hline 13 & Balance after 2 & \\ & & \\ \hline \end{tabular} \begin{tabular}{|l|l|l} Period Beginning Balance Payment & Interest Paid Principal Paid \\ \hline & & \end{tabular} Ending Balance