Amortization Schedule

Amount of Loan
Annual Interest Rate (in percent)
Length of Loan (in months)

Total Payments
$16.20
Total Interest
$15.20
Number of Monthly Payments
36
Monthly Payment
$0.45
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$0.45$0.45
2$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$0.90$0.90
3$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$1.35$1.35
4$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$1.80$1.80
5$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$2.25$2.25
6$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$2.70$2.70
7$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$3.15$3.15
8$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$3.60$3.60
9$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$4.05$4.05
10$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$4.50$4.50
11$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$4.95$4.95
12$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$5.40$5.40
13$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$5.85$5.85
14$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$6.30$6.30
15$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$6.75$6.75
16$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$7.20$7.20
17$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$7.65$7.65
18$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$8.10$8.10
19$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$8.55$8.55
20$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$9.00$9.00
21$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$1.00$9.45$9.45
22$1.00$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$0.99$9.89$9.90
23$0.99$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$0.99$10.34$10.35
24$0.99$0.45$0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$0.99$10.79$10.80
25$0.99$0.44$0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$0.98$11.23$11.25
26$0.98$0.44$0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED!$0.98$11.68$11.70
27$0.98$0.44$0.01$0.96$12.11$12.15
28$0.96$0.43$0.02$0.95$12.55$12.60
29$0.95$0.43$0.02$0.93$12.98$13.05
30$0.93$0.42$0.03$0.89$13.39$13.50
31$0.89$0.40$0.05$0.84$13.79$13.95
32$0.84$0.38$0.07$0.77$14.17$14.40
33$0.77$0.35$0.10$0.67$14.52$14.85
34$0.67$0.30$0.15$0.52$14.82$15.30
35$0.52$0.24$0.21$0.31$15.06$15.75
36$0.31$0.14$0.31$0.00$15.20$16.20