Amortization Schedule

Amount of Loan

Annual Interest Rate (in percent)

Length of Loan (in months)

Total Payments $1,269.22

Total Interest $19.22

Number of Monthly Payments 33

Monthly Payment $38.46

Payment Number	Beginning Balance	Interest Payment	Principal Payment	Ending Balance	Cumulative Interest	Cumulative Payments
1	$1,250.00	$1.13	$37.34	$1,212.66	$1.13	$38.46
2	$1,212.66	$1.09	$37.37	$1,175.29	$2.22	$76.92
3	$1,175.29	$1.06	$37.40	$1,137.89	$3.27	$115.38
4	$1,137.89	$1.02	$37.44	$1,100.45	$4.30	$153.84
5	$1,100.45	$0.99	$37.47	$1,062.98	$5.29	$192.31
6	$1,062.98	$0.96	$37.50	$1,025.48	$6.25	$230.77
7	$1,025.48	$0.92	$37.54	$987.94	$7.17	$269.23
8	$987.94	$0.89	$37.57	$950.37	$8.06	$307.69
9	$950.37	$0.86	$37.61	$912.76	$8.91	$346.15
10	$912.76	$0.82	$37.64	$875.12	$9.73	$384.61
11	$875.12	$0.79	$37.67	$837.45	$10.52	$423.07
12	$837.45	$0.75	$37.71	$799.74	$11.28	$461.53
13	$799.74	$0.72	$37.74	$762.00	$12.00	$499.99
14	$762.00	$0.69	$37.78	$724.23	$12.68	$538.46
15	$724.23	$0.65	$37.81	$686.42	$13.33	$576.92
16	$686.42	$0.62	$37.84	$648.57	$13.95	$615.38
17	$648.57	$0.58	$37.88	$610.70	$14.53	$653.84
18	$610.70	$0.55	$37.91	$572.78	$15.08	$692.30
19	$572.78	$0.52	$37.95	$534.84	$15.60	$730.76
20	$534.84	$0.48	$37.98	$496.86	$16.08	$769.22
21	$496.86	$0.45	$38.01	$458.84	$16.53	$807.68
22	$458.84	$0.41	$38.05	$420.80	$16.94	$846.14
23	$420.80	$0.38	$38.08	$382.71	$17.32	$884.61
24	$382.71	$0.34	$38.12	$344.60	$17.66	$923.07
25	$344.60	$0.31	$38.15	$306.45	$17.97	$961.53
26	$306.45	$0.28	$38.19	$268.26	$18.25	$999.99
27	$268.26	$0.24	$38.22	$230.04	$18.49	$1,038.45
28	$230.04	$0.21	$38.25	$191.79	$18.70	$1,076.91
29	$191.79	$0.17	$38.29	$153.50	$18.87	$1,115.37
30	$153.50	$0.14	$38.32	$115.18	$19.01	$1,153.83
31	$115.18	$0.10	$38.36	$76.82	$19.11	$1,192.29
32	$76.82	$0.07	$38.39	$38.43	$19.18	$1,230.76
33	$38.43	$0.03	$38.43	$-0.00	$19.22	$1,269.22