Amortization Schedule

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

Total Payments
$12,962.66
Total Interest
$1,962.66
Number of Monthly Payments
36
Monthly Payment
$360.07
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$11,000.00$100.74$259.33$10,740.67$100.74$360.07
2$10,740.67$98.37$261.71$10,478.96$199.11$720.15
3$10,478.96$95.97$264.10$10,214.86$295.08$1,080.22
4$10,214.86$93.55$266.52$9,948.33$388.63$1,440.30
5$9,948.33$91.11$268.96$9,679.37$479.74$1,800.37
6$9,679.37$88.65$271.43$9,407.94$568.39$2,160.44
7$9,407.94$86.16$273.91$9,134.03$654.55$2,520.52
8$9,134.03$83.65$276.42$8,857.61$738.20$2,880.59
9$8,857.61$81.12$278.95$8,578.66$819.32$3,240.66
10$8,578.66$78.57$281.51$8,297.15$897.89$3,600.74
11$8,297.15$75.99$284.09$8,013.06$973.87$3,960.81
12$8,013.06$73.39$286.69$7,726.38$1,047.26$4,320.89
13$7,726.38$70.76$289.31$7,437.06$1,118.02$4,680.96
14$7,437.06$68.11$291.96$7,145.10$1,186.13$5,041.03
15$7,145.10$65.44$294.64$6,850.46$1,251.57$5,401.11
16$6,850.46$62.74$297.33$6,553.13$1,314.31$5,761.18
17$6,553.13$60.02$300.06$6,253.07$1,374.32$6,121.25
18$6,253.07$57.27$302.81$5,950.26$1,431.59$6,481.33
19$5,950.26$54.49$305.58$5,644.68$1,486.09$6,841.40
20$5,644.68$51.70$308.38$5,336.31$1,537.78$7,201.48
21$5,336.31$48.87$311.20$5,025.10$1,586.65$7,561.55
22$5,025.10$46.02$314.05$4,711.05$1,632.68$7,921.62
23$4,711.05$43.15$316.93$4,394.12$1,675.82$8,281.70
24$4,394.12$40.24$319.83$4,074.29$1,716.06$8,641.77
25$4,074.29$37.31$322.76$3,751.53$1,753.38$9,001.84
26$3,751.53$34.36$325.72$3,425.82$1,787.74$9,361.92
27$3,425.82$31.37$328.70$3,097.12$1,819.11$9,721.99
28$3,097.12$28.36$331.71$2,765.41$1,847.48$10,082.07
29$2,765.41$25.33$334.75$2,430.66$1,872.80$10,442.14
30$2,430.66$22.26$337.81$2,092.85$1,895.06$10,802.21
31$2,092.85$19.17$340.91$1,751.94$1,914.23$11,162.29
32$1,751.94$16.04$344.03$1,407.91$1,930.27$11,522.36
33$1,407.91$12.89$347.18$1,060.73$1,943.17$11,882.44
34$1,060.73$9.71$350.36$710.37$1,952.88$12,242.51
35$710.37$6.51$353.57$356.81$1,959.39$12,602.58
36$356.81$3.27$356.81$0.00$1,962.66$12,962.66