Amortization Schedule

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

Total Payments
$100.17
Total Interest
$0.17
Number of Monthly Payments
3
Monthly Payment
$33.39
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$100.00$0.08$33.31$66.69$0.08$33.39
2$66.69$0.06$33.33$33.36$0.14$66.78
3$33.36$0.03$33.36$-0.00$0.17$100.17