Amortization Schedule

Amount of Loan

Annual Interest Rate (in percent)

Length of Loan (in months)

Total Payments $100,012.50

Total Interest $12.50

Number of Monthly Payments 4

Monthly Payment $25,003.13

Payment Number	Beginning Balance	Interest Payment	Principal Payment	Ending Balance	Cumulative Interest	Cumulative Payments
1	$100,000.00	$5.00	$24,998.13	$75,001.87	$5.00	$25,003.13
2	$75,001.87	$3.75	$24,999.37	$50,002.50	$8.75	$50,006.25
3	$50,002.50	$2.50	$25,000.62	$25,001.87	$11.25	$75,009.38
4	$25,001.87	$1.25	$25,001.87	$0.00	$12.50	$100,012.50