| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $33.20 | $33.20 |
| 2 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $66.40 | $66.40 |
| 3 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $99.60 | $99.60 |
| 4 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $132.80 | $132.80 |
| 5 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $166.00 | $166.00 |
| 6 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $199.20 | $199.20 |
| 7 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $232.40 | $232.40 |
| 8 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $265.60 | $265.60 |
| 9 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $298.80 | $298.80 |
| 10 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $332.00 | $332.00 |
| 11 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $365.20 | $365.20 |
| 12 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $398.40 | $398.40 |
| 13 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $431.60 | $431.60 |
| 14 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $464.80 | $464.80 |
| 15 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $498.00 | $498.00 |
| 16 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $531.20 | $531.20 |
| 17 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $564.40 | $564.40 |
| 18 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $597.60 | $597.60 |
| 19 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $630.80 | $630.80 |
| 20 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $664.00 | $664.00 |
| 21 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $697.20 | $697.20 |
| 22 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $730.40 | $730.40 |
| 23 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $763.60 | $763.60 |
| 24 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $796.80 | $796.80 |
| 25 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $830.00 | $830.00 |
| 26 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $863.20 | $863.20 |
| 27 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $896.40 | $896.40 |
| 28 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $929.60 | $929.60 |
| 29 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $962.80 | $962.80 |
| 30 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $996.00 | $996.00 |
| 31 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,029.20 | $1,029.20 |
| 32 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,062.40 | $1,062.40 |
| 33 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,095.60 | $1,095.60 |
| 34 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,128.80 | $1,128.80 |
| 35 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,162.00 | $1,162.00 |
| 36 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,195.20 | $1,195.20 |
| 37 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,228.40 | $1,228.40 |
| 38 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,261.60 | $1,261.60 |
| 39 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,294.80 | $1,294.80 |
| 40 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,328.00 | $1,328.00 |
| 41 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,361.20 | $1,361.20 |
| 42 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,394.40 | $1,394.40 |
| 43 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $40.00 | $1,427.60 | $1,427.60 |
| 44 | $40.00 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $39.99 | $1,460.79 | $1,460.80 |
| 45 | $39.99 | $33.20 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $39.99 | $1,493.99 | $1,494.00 |
| 46 | $39.99 | $33.19 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $39.98 | $1,527.18 | $1,527.20 |
| 47 | $39.98 | $33.19 | $0.01 | $39.97 | $1,560.37 | $1,560.40 |
| 48 | $39.97 | $33.17 | $0.03 | $39.94 | $1,593.54 | $1,593.60 |
| 49 | $39.94 | $33.15 | $0.05 | $39.89 | $1,626.69 | $1,626.80 |
| 50 | $39.89 | $33.11 | $0.09 | $39.80 | $1,659.80 | $1,660.00 |
| 51 | $39.80 | $33.03 | $0.17 | $39.63 | $1,692.83 | $1,693.20 |
| 52 | $39.63 | $32.90 | $0.30 | $39.33 | $1,725.73 | $1,726.40 |
| 53 | $39.33 | $32.64 | $0.56 | $38.77 | $1,758.37 | $1,759.60 |
| 54 | $38.77 | $32.18 | $1.02 | $37.75 | $1,790.55 | $1,792.80 |
| 55 | $37.75 | $31.34 | $1.86 | $35.89 | $1,821.89 | $1,826.00 |
| 56 | $35.89 | $29.79 | $3.41 | $32.48 | $1,851.68 | $1,859.20 |
| 57 | $32.48 | $26.96 | $6.24 | $26.24 | $1,878.64 | $1,892.40 |
| 58 | $26.24 | $21.78 | $11.42 | $14.82 | $1,900.42 | $1,925.60 |
| 59 | $14.82 | $12.30 | $20.90 | $-6.09 | $1,912.71 | $1,958.80 |
| 60 | $-6.09 | $-5.05 | $38.25 | $-44.34 | $1,907.66 | $1,992.00 |