Amortization Schedule

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

Total Payments
$100,677.39
Total Interest
$677.39
Number of Monthly Payments
1.5
Monthly Payment
$67,118.26
Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1$100,000.00$541.67$66,576.59$33,423.41$541.67$67,118.26