| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $1,483.48 | $1,483.48 |
| 2 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $2,966.95 | $2,966.95 |
| 3 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $4,450.43 | $4,450.43 |
| 4 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $5,933.91 | $5,933.91 |
| 5 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $7,417.39 | $7,417.39 |
| 6 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $8,900.86 | $8,900.86 |
| 7 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $10,384.34 | $10,384.34 |
| 8 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $11,867.82 | $11,867.82 |
| 9 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $13,351.29 | $13,351.29 |
| 10 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $14,834.77 | $14,834.77 |
| 11 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $16,318.25 | $16,318.25 |
| 12 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $17,801.72 | $17,801.73 |
| 13 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $19,285.20 | $19,285.20 |
| 14 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $20,768.68 | $20,768.68 |
| 15 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $22,252.16 | $22,252.16 |
| 16 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $23,735.63 | $23,735.63 |
| 17 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $25,219.11 | $25,219.11 |
| 18 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $26,702.59 | $26,702.59 |
| 19 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $28,186.06 | $28,186.06 |
| 20 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $29,669.54 | $29,669.54 |
| 21 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $31,153.02 | $31,153.02 |
| 22 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $32,636.50 | $32,636.50 |
| 23 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $34,119.97 | $34,119.97 |
| 24 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $35,603.45 | $35,603.45 |
| 25 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $37,086.93 | $37,086.93 |
| 26 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $38,570.40 | $38,570.40 |
| 27 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $40,053.88 | $40,053.88 |
| 28 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $41,537.36 | $41,537.36 |
| 29 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $43,020.84 | $43,020.84 |
| 30 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $44,504.31 | $44,504.31 |
| 31 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $45,987.79 | $45,987.79 |
| 32 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $47,471.27 | $47,471.27 |
| 33 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $48,954.74 | $48,954.74 |
| 34 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $50,438.22 | $50,438.22 |
| 35 | $2,176.25 | $1,483.48 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.25 | $51,921.69 | $51,921.70 |
| 36 | $2,176.25 | $1,483.47 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.24 | $53,405.17 | $53,405.18 |
| 37 | $2,176.24 | $1,483.47 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.24 | $54,888.64 | $54,888.65 |
| 38 | $2,176.24 | $1,483.47 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $2,176.23 | $56,372.11 | $56,372.13 |
| 39 | $2,176.23 | $1,483.46 | $0.02 | $2,176.21 | $57,855.57 | $57,855.61 |
| 40 | $2,176.21 | $1,483.45 | $0.03 | $2,176.18 | $59,339.02 | $59,339.08 |
| 41 | $2,176.18 | $1,483.43 | $0.05 | $2,176.14 | $60,822.45 | $60,822.56 |
| 42 | $2,176.14 | $1,483.40 | $0.08 | $2,176.06 | $62,305.85 | $62,306.04 |
| 43 | $2,176.06 | $1,483.35 | $0.13 | $2,175.93 | $63,789.20 | $63,789.51 |
| 44 | $2,175.93 | $1,483.26 | $0.22 | $2,175.72 | $65,272.46 | $65,272.99 |
| 45 | $2,175.72 | $1,483.12 | $0.36 | $2,175.36 | $66,755.58 | $66,756.47 |
| 46 | $2,175.36 | $1,482.87 | $0.61 | $2,174.75 | $68,238.45 | $68,239.95 |
| 47 | $2,174.75 | $1,482.45 | $1.02 | $2,173.73 | $69,720.90 | $69,723.42 |
| 48 | $2,173.73 | $1,481.76 | $1.72 | $2,172.01 | $71,202.66 | $71,206.90 |
| 49 | $2,172.01 | $1,480.58 | $2.89 | $2,169.11 | $72,683.24 | $72,690.38 |
| 50 | $2,169.11 | $1,478.61 | $4.86 | $2,164.25 | $74,161.85 | $74,173.85 |
| 51 | $2,164.25 | $1,475.30 | $8.18 | $2,156.07 | $75,637.15 | $75,657.33 |
| 52 | $2,156.07 | $1,469.72 | $13.76 | $2,142.31 | $77,106.87 | $77,140.81 |
| 53 | $2,142.31 | $1,460.34 | $23.13 | $2,119.18 | $78,567.22 | $78,624.29 |
| 54 | $2,119.18 | $1,444.57 | $38.90 | $2,080.28 | $80,011.79 | $80,107.76 |
| 55 | $2,080.28 | $1,418.06 | $65.42 | $2,014.86 | $81,429.85 | $81,591.24 |
| 56 | $2,014.86 | $1,373.46 | $110.02 | $1,904.84 | $82,803.31 | $83,074.72 |
| 57 | $1,904.84 | $1,298.47 | $185.01 | $1,719.83 | $84,101.78 | $84,558.19 |
| 58 | $1,719.83 | $1,172.35 | $311.12 | $1,408.71 | $85,274.13 | $86,041.67 |
| 59 | $1,408.71 | $960.27 | $523.21 | $885.50 | $86,234.40 | $87,525.15 |
| 60 | $885.50 | $603.62 | $879.86 | $5.64 | $86,838.02 | $89,008.63 |