| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $1,140.60 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.60 | $266.14 | $266.14 |
| 2 | $1,140.60 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.60 | $532.28 | $532.28 |
| 3 | $1,140.60 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.60 | $798.42 | $798.42 |
| 4 | $1,140.60 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.60 | $1,064.56 | $1,064.56 |
| 5 | $1,140.60 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.60 | $1,330.70 | $1,330.70 |
| 6 | $1,140.60 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.60 | $1,596.84 | $1,596.84 |
| 7 | $1,140.60 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.59 | $1,862.98 | $1,862.98 |
| 8 | $1,140.59 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.59 | $2,129.12 | $2,129.12 |
| 9 | $1,140.59 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.59 | $2,395.25 | $2,395.26 |
| 10 | $1,140.59 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.59 | $2,661.39 | $2,661.40 |
| 11 | $1,140.59 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.58 | $2,927.53 | $2,927.54 |
| 12 | $1,140.58 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.58 | $3,193.67 | $3,193.68 |
| 13 | $1,140.58 | $266.14 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.58 | $3,459.80 | $3,459.83 |
| 14 | $1,140.58 | $266.13 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.57 | $3,725.94 | $3,725.97 |
| 15 | $1,140.57 | $266.13 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.56 | $3,992.07 | $3,992.11 |
| 16 | $1,140.56 | $266.13 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,140.55 | $4,258.20 | $4,258.25 |
| 17 | $1,140.55 | $266.13 | $0.01 | $1,140.54 | $4,524.33 | $4,524.39 |
| 18 | $1,140.54 | $266.13 | $0.01 | $1,140.53 | $4,790.46 | $4,790.53 |
| 19 | $1,140.53 | $266.12 | $0.02 | $1,140.51 | $5,056.58 | $5,056.67 |
| 20 | $1,140.51 | $266.12 | $0.02 | $1,140.49 | $5,322.70 | $5,322.81 |
| 21 | $1,140.49 | $266.11 | $0.03 | $1,140.46 | $5,588.81 | $5,588.95 |
| 22 | $1,140.46 | $266.11 | $0.03 | $1,140.43 | $5,854.92 | $5,855.09 |
| 23 | $1,140.43 | $266.10 | $0.04 | $1,140.39 | $6,121.02 | $6,121.23 |
| 24 | $1,140.39 | $266.09 | $0.05 | $1,140.34 | $6,387.11 | $6,387.37 |
| 25 | $1,140.34 | $266.08 | $0.06 | $1,140.28 | $6,653.19 | $6,653.51 |
| 26 | $1,140.28 | $266.07 | $0.07 | $1,140.21 | $6,919.26 | $6,919.65 |
| 27 | $1,140.21 | $266.05 | $0.09 | $1,140.12 | $7,185.31 | $7,185.79 |
| 28 | $1,140.12 | $266.03 | $0.11 | $1,140.00 | $7,451.33 | $7,451.93 |
| 29 | $1,140.00 | $266.00 | $0.14 | $1,139.86 | $7,717.33 | $7,718.07 |
| 30 | $1,139.86 | $265.97 | $0.17 | $1,139.69 | $7,983.30 | $7,984.21 |
| 31 | $1,139.69 | $265.93 | $0.21 | $1,139.48 | $8,249.23 | $8,250.35 |
| 32 | $1,139.48 | $265.88 | $0.26 | $1,139.21 | $8,515.11 | $8,516.49 |
| 33 | $1,139.21 | $265.82 | $0.32 | $1,138.89 | $8,780.92 | $8,782.63 |
| 34 | $1,138.89 | $265.74 | $0.40 | $1,138.49 | $9,046.66 | $9,048.77 |
| 35 | $1,138.49 | $265.65 | $0.49 | $1,138.00 | $9,312.31 | $9,314.91 |
| 36 | $1,138.00 | $265.53 | $0.61 | $1,137.39 | $9,577.84 | $9,581.05 |
| 37 | $1,137.39 | $265.39 | $0.75 | $1,136.64 | $9,843.23 | $9,847.19 |
| 38 | $1,136.64 | $265.22 | $0.92 | $1,135.71 | $10,108.45 | $10,113.33 |
| 39 | $1,135.71 | $265.00 | $1.14 | $1,134.57 | $10,373.45 | $10,379.48 |
| 40 | $1,134.57 | $264.73 | $1.41 | $1,133.17 | $10,638.18 | $10,645.62 |
| 41 | $1,133.17 | $264.41 | $1.73 | $1,131.43 | $10,902.59 | $10,911.76 |
| 42 | $1,131.43 | $264.00 | $2.14 | $1,129.29 | $11,166.59 | $11,177.90 |
| 43 | $1,129.29 | $263.50 | $2.64 | $1,126.66 | $11,430.09 | $11,444.04 |
| 44 | $1,126.66 | $262.89 | $3.25 | $1,123.40 | $11,692.98 | $11,710.18 |
| 45 | $1,123.40 | $262.13 | $4.01 | $1,119.39 | $11,955.11 | $11,976.32 |
| 46 | $1,119.39 | $261.19 | $4.95 | $1,114.44 | $12,216.30 | $12,242.46 |
| 47 | $1,114.44 | $260.04 | $6.10 | $1,108.33 | $12,476.33 | $12,508.60 |
| 48 | $1,108.33 | $258.61 | $7.53 | $1,100.81 | $12,734.94 | $12,774.74 |
| 49 | $1,100.81 | $256.85 | $9.29 | $1,091.52 | $12,991.80 | $13,040.88 |
| 50 | $1,091.52 | $254.69 | $11.45 | $1,080.07 | $13,246.49 | $13,307.02 |
| 51 | $1,080.07 | $252.02 | $14.12 | $1,065.94 | $13,498.50 | $13,573.16 |
| 52 | $1,065.94 | $248.72 | $17.42 | $1,048.52 | $13,747.22 | $13,839.30 |
| 53 | $1,048.52 | $244.65 | $21.49 | $1,027.04 | $13,991.88 | $14,105.44 |
| 54 | $1,027.04 | $239.64 | $26.50 | $1,000.54 | $14,231.52 | $14,371.58 |
| 55 | $1,000.54 | $233.46 | $32.68 | $967.85 | $14,464.98 | $14,637.72 |
| 56 | $967.85 | $225.83 | $40.31 | $927.55 | $14,690.81 | $14,903.86 |
| 57 | $927.55 | $216.43 | $49.71 | $877.83 | $14,907.24 | $15,170.00 |
| 58 | $877.83 | $204.83 | $61.31 | $816.52 | $15,112.07 | $15,436.14 |
| 59 | $816.52 | $190.52 | $75.62 | $740.90 | $15,302.59 | $15,702.28 |
| 60 | $740.90 | $172.88 | $93.26 | $647.64 | $15,475.46 | $15,968.42 |
| 61 | $647.64 | $151.12 | $115.02 | $532.62 | $15,626.58 | $16,234.56 |
| 62 | $532.62 | $124.28 | $141.86 | $390.75 | $15,750.86 | $16,500.70 |
| 63 | $390.75 | $91.18 | $174.96 | $215.79 | $15,842.03 | $16,766.84 |
| 64 | $215.79 | $50.35 | $215.79 | $0.00 | $15,892.39 | $17,032.99 |