Douglas and Susan ClarkPurchase of 2013 Lexus GS F on 12-27-13Payments Beginning 1/14Principal $ 95,374.24Months72.00Rate7.50%Years6.0000Payment$1,649.032Interest Per YearPrincipal Per YearYear Payment DatePayment NumberBalancePaymentInterestPrincipal$95,374.24 201411 $ 94,322.32 $ 1,648.00 $ 596.08 $ 1,051.92 22 $ 93,263.84 $ 1,648.00 $ 589.52 $ 1,058.48 33 $ 92,198.74 $ 1,648.00 $ 582.90 $ 1,065.10 44 $ 91,126.98 $ 1,648.00 $ 576.24 $ 1,071.76 55$ 90,048.52 $ 1,648.00 $ 569.54 $ 1,078.46 66$ 88,963.34 $ 1,648.00 $ 562.80 $ 1,085.20 77$ 87,871.36 $ 1,648.00 $ 556.02 $ 1,091.98 88$ 86,772.54 $ 1,648.00 $ 549.20 $ 1,098.80 99 $ 85,666.88 $ 1,648.00 $ 542.32 $ 1,105.68 1010 $ 84,554.30 $ 1,648.00 $ 535.42 $ 1,112.58 1111 $ 83,434.76 $ 1,648.00 $ 528.46 $ 1,119.54 $6,709.98 $13,066.02 1212$ 82,308.22 $ 1,648.00 $ 521.46 $ 1,126.54 2015113$ 81,174.66 $ 1,648.00 $ 514.42 $ 1,133.58 214 $ 80,034.00 $ 1,648.00 507.34 $ 1,140.66 315 $ 78,886.20 $ 1,648.00 $ 500.22 $ 1,147.78 416 $ 77,731.24 $ 1,648.00 $ 493.04 $ 1,154.96 11 517 $ 76,569.06 $ 1,648.00 $ 485.82 $ 1,162.18 618 $ 75,399.62 $ 1,648.00 $ 478.56 $ 1,169.44 719 $ 74,222.88 $ 1,648.00 $ 471.24 $ 1,176.76 820 $ 73,038.76 $ 1,648.00 $ 463.90 $ 1,184.10 921 $ 71,847.26 $ 1,648.00 $ 456.50 $ 1,191.50 1022 $ 70,648.30 $ 1,648.00 $ 449.04 $ 1,198.96 1123$ 69,441.86 $ 1,648.00 $ 441.56 $ 1,206.44 $5,695.64 $14,080.36 1224$ 68,227.86 $ 1,648.00 $ 434.02 $ 1,213.98 2016125 $ 67,006.28 $ 1,648.00 $ 426.42 $ 1,221.58 226 $ 65,777.08 $ 1,648.00 $ 418.78 $ 1,229.22 327 $ 64,540.18 $ 1,648.00 $ 411.10 $ 1,236.90 428$ 63,295.56$ 1,648.00 $ 403.38 $ 1,244.62 529$ 62,043.16 $ 1,648.00 $ 395.60 $ 1,252.40 630$ 60,782.92 $ 1,648.00 $ 387.76 $ 1,260.24 731$ 59,514.82 $ 1,648.00 $ 379.90 $ 1,268.10 832 $ 58,238.78 $ 1,648.00 $ 371.96 $ 1,276.04 933 $ 56,954.78 $ 1,648.00 $ 364.00 $ 1,284.00 1034 $ 55,662.74 $ 1,648.00 $ 355.96 $ 1,292.04 1135 $ 54,362.64 $ 1,648.00 $ 347.90 $ 1,300.10 $4,602.54 $15,173.46 1236$ 53,054.40 $ 1,648.00 $ 339.76 $ 1 308.24 2017137$ 51.738.00 $ 1.648.00 $ 331.60 $ 1.316.40 238 $ 50.413.36 $ 1.648.00