Amortization Schedule

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

Total Payments
$100.71
Total Interest
$0.71
Number of Monthly Payments
3
Monthly Payment
$33.57
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$100.00$0.35$33.22$66.78$0.35$33.57
2$66.78$0.24$33.33$33.45$0.59$67.14
3$33.45$0.12$33.45$0.00$0.71$100.71