Amortization Schedule

Amount of Loan

Annual Interest Rate (in percent)

Length of Loan (in months)

Total Payments $762.93

Total Interest $62.93

Number of Monthly Payments 34

Monthly Payment $22.44

Payment Number	Beginning Balance	Interest Payment	Principal Payment	Ending Balance	Cumulative Interest	Cumulative Payments
1	$700.00	$3.50	$18.94	$681.06	$3.50	$22.44
2	$681.06	$3.41	$19.03	$662.03	$6.91	$44.88
3	$662.03	$3.31	$19.13	$642.90	$10.22	$67.32
4	$642.90	$3.21	$19.22	$623.67	$13.43	$89.76
5	$623.67	$3.12	$19.32	$604.35	$16.55	$112.20
6	$604.35	$3.02	$19.42	$584.94	$19.57	$134.63
7	$584.94	$2.92	$19.51	$565.42	$22.49	$157.07
8	$565.42	$2.83	$19.61	$545.81	$25.32	$179.51
9	$545.81	$2.73	$19.71	$526.10	$28.05	$201.95
10	$526.10	$2.63	$19.81	$506.29	$30.68	$224.39
11	$506.29	$2.53	$19.91	$486.38	$33.21	$246.83
12	$486.38	$2.43	$20.01	$466.38	$35.64	$269.27
13	$466.38	$2.33	$20.11	$446.27	$37.98	$291.71
14	$446.27	$2.23	$20.21	$426.06	$40.21	$314.15
15	$426.06	$2.13	$20.31	$405.75	$42.34	$336.59
16	$405.75	$2.03	$20.41	$385.34	$44.37	$359.03
17	$385.34	$1.93	$20.51	$364.83	$46.29	$381.46
18	$364.83	$1.82	$20.61	$344.21	$48.12	$403.90
19	$344.21	$1.72	$20.72	$323.50	$49.84	$426.34
20	$323.50	$1.62	$20.82	$302.67	$51.46	$448.78
21	$302.67	$1.51	$20.93	$281.75	$52.97	$471.22
22	$281.75	$1.41	$21.03	$260.72	$54.38	$493.66
23	$260.72	$1.30	$21.14	$239.58	$55.68	$516.10
24	$239.58	$1.20	$21.24	$218.34	$56.88	$538.54
25	$218.34	$1.09	$21.35	$196.99	$57.97	$560.98
26	$196.99	$0.98	$21.45	$175.54	$58.96	$583.42
27	$175.54	$0.88	$21.56	$153.98	$59.83	$605.86
28	$153.98	$0.77	$21.67	$132.31	$60.60	$628.29
29	$132.31	$0.66	$21.78	$110.53	$61.27	$650.73
30	$110.53	$0.55	$21.89	$88.65	$61.82	$673.17
31	$88.65	$0.44	$22.00	$66.65	$62.26	$695.61
32	$66.65	$0.33	$22.11	$44.54	$62.60	$718.05
33	$44.54	$0.22	$22.22	$22.33	$62.82	$740.49
34	$22.33	$0.11	$22.33	$-0.00	$62.93	$762.93