Amortization Schedule

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

Total Payments
$10,133.63
Total Interest
$133.63
Number of Monthly Payments
3
Monthly Payment
$3,377.88
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$10,000.00$66.67$3,311.21$6,688.79$66.67$3,377.88
2$6,688.79$44.59$3,333.28$3,355.51$111.26$6,755.75
3$3,355.51$22.37$3,355.51$-0.00$133.63$10,133.63