Amortization Schedule

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

Total Payments
$101.67
Total Interest
$1.67
Number of Monthly Payments
3
Monthly Payment
$33.89
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$100.00$0.83$33.06$66.94$0.83$33.89
2$66.94$0.56$33.33$33.61$1.39$67.78
3$33.61$0.28$33.61$-0.00$1.67$101.67