| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $446.83 | $446.83 |
| 2 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $893.67 | $893.67 |
| 3 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $1,340.50 | $1,340.50 |
| 4 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $1,787.33 | $1,787.33 |
| 5 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $2,234.17 | $2,234.17 |
| 6 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $2,681.00 | $2,681.00 |
| 7 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $3,127.83 | $3,127.83 |
| 8 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $3,574.67 | $3,574.67 |
| 9 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $4,021.50 | $4,021.50 |
| 10 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $4,468.33 | $4,468.33 |
| 11 | $700.00 | $446.83 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $699.99 | $4,915.16 | $4,915.17 |
| 12 | $699.99 | $446.83 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $699.99 | $5,361.99 | $5,362.00 |
| 13 | $699.99 | $446.82 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $699.98 | $5,808.81 | $5,808.83 |
| 14 | $699.98 | $446.82 | $0.01 | $699.96 | $6,255.63 | $6,255.67 |
| 15 | $699.96 | $446.81 | $0.02 | $699.94 | $6,702.44 | $6,702.50 |
| 16 | $699.94 | $446.80 | $0.04 | $699.90 | $7,149.24 | $7,149.33 |
| 17 | $699.90 | $446.77 | $0.06 | $699.84 | $7,596.01 | $7,596.17 |
| 18 | $699.84 | $446.73 | $0.10 | $699.74 | $8,042.74 | $8,043.00 |
| 19 | $699.74 | $446.67 | $0.17 | $699.57 | $8,489.41 | $8,489.83 |
| 20 | $699.57 | $446.56 | $0.27 | $699.30 | $8,935.97 | $8,936.67 |
| 21 | $699.30 | $446.39 | $0.45 | $698.86 | $9,382.36 | $9,383.50 |
| 22 | $698.86 | $446.10 | $0.73 | $698.13 | $9,828.46 | $9,830.33 |
| 23 | $698.13 | $445.64 | $1.19 | $696.93 | $10,274.10 | $10,277.17 |
| 24 | $696.93 | $444.88 | $1.96 | $694.98 | $10,718.98 | $10,724.00 |
| 25 | $694.98 | $443.63 | $3.21 | $691.77 | $11,162.60 | $11,170.83 |
| 26 | $691.77 | $441.58 | $5.25 | $686.51 | $11,604.18 | $11,617.67 |
| 27 | $686.51 | $438.22 | $8.61 | $677.91 | $12,042.41 | $12,064.50 |
| 28 | $677.91 | $432.73 | $14.10 | $663.80 | $12,475.14 | $12,511.33 |
| 29 | $663.80 | $423.73 | $23.11 | $640.70 | $12,898.86 | $12,958.17 |
| 30 | $640.70 | $408.98 | $37.86 | $602.84 | $13,307.84 | $13,405.00 |
| 31 | $602.84 | $384.81 | $62.02 | $540.82 | $13,692.65 | $13,851.83 |
| 32 | $540.82 | $345.22 | $101.61 | $439.21 | $14,037.88 | $14,298.67 |
| 33 | $439.21 | $280.36 | $166.47 | $272.74 | $14,318.24 | $14,745.50 |
| 34 | $272.74 | $174.10 | $272.74 | $0.00 | $14,492.33 | $15,192.33 |