| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $576.33 | $576.33 |
| 2 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $1,152.67 | $1,152.67 |
| 3 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $1,729.00 | $1,729.00 |
| 4 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $2,305.33 | $2,305.33 |
| 5 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $2,881.67 | $2,881.67 |
| 6 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $3,458.00 | $3,458.00 |
| 7 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $4,034.33 | $4,034.33 |
| 8 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $4,610.67 | $4,610.67 |
| 9 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $5,187.00 | $5,187.00 |
| 10 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $5,763.33 | $5,763.33 |
| 11 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $6,339.67 | $6,339.67 |
| 12 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $6,916.00 | $6,916.00 |
| 13 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $7,492.33 | $7,492.33 |
| 14 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $700.00 | $8,068.66 | $8,068.67 |
| 15 | $700.00 | $576.33 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $699.99 | $8,644.99 | $8,645.00 |
| 16 | $699.99 | $576.33 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $699.99 | $9,221.32 | $9,221.33 |
| 17 | $699.99 | $576.32 | $0.01 | $699.97 | $9,797.64 | $9,797.67 |
| 18 | $699.97 | $576.31 | $0.02 | $699.95 | $10,373.95 | $10,374.00 |
| 19 | $699.95 | $576.29 | $0.04 | $699.91 | $10,950.25 | $10,950.33 |
| 20 | $699.91 | $576.26 | $0.07 | $699.84 | $11,526.51 | $11,526.67 |
| 21 | $699.84 | $576.20 | $0.13 | $699.72 | $12,102.72 | $12,103.00 |
| 22 | $699.72 | $576.10 | $0.23 | $699.48 | $12,678.81 | $12,679.33 |
| 23 | $699.48 | $575.91 | $0.43 | $699.05 | $13,254.72 | $13,255.67 |
| 24 | $699.05 | $575.56 | $0.78 | $698.28 | $13,830.28 | $13,832.00 |
| 25 | $698.28 | $574.91 | $1.42 | $696.86 | $14,405.19 | $14,408.33 |
| 26 | $696.86 | $573.75 | $2.59 | $694.27 | $14,978.94 | $14,984.67 |
| 27 | $694.27 | $571.62 | $4.72 | $689.55 | $15,550.55 | $15,561.00 |
| 28 | $689.55 | $567.73 | $8.60 | $680.95 | $16,118.28 | $16,137.33 |
| 29 | $680.95 | $560.65 | $15.68 | $665.26 | $16,678.93 | $16,713.67 |
| 30 | $665.26 | $547.73 | $28.60 | $636.67 | $17,226.67 | $17,290.00 |
| 31 | $636.67 | $524.19 | $52.14 | $584.52 | $17,750.86 | $17,866.33 |
| 32 | $584.52 | $481.26 | $95.08 | $489.44 | $18,232.11 | $18,442.67 |
| 33 | $489.44 | $402.98 | $173.36 | $316.09 | $18,635.09 | $19,019.00 |
| 34 | $316.09 | $260.25 | $316.09 | $0.00 | $18,895.33 | $19,595.33 |