Amortization Schedule

Amount of Loan

Annual Interest Rate (in percent)

Length of Loan (in months)

Total Payments $65,416.67

Total Interest $15,416.67

Number of Monthly Payments 1

Monthly Payment $65,416.67

Payment Number	Beginning Balance	Interest Payment	Principal Payment	Ending Balance	Cumulative Interest	Cumulative Payments
1	$50,000.00	$15,416.67	$50,000.00	$0.00	$15,416.67	$65,416.67