Amortization Schedule

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

Total Payments
$100,030.00
Total Interest
$30.00
Number of Monthly Payments
3
Monthly Payment
$33,343.33
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$100,000.00$15.00$33,328.33$66,671.67$15.00$33,343.33
2$66,671.67$10.00$33,333.33$33,338.33$25.00$66,686.67
3$33,338.33$5.00$33,338.33$0.00$30.00$100,030.00