| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $9,000.00 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $9,000.00 | $2,640.00 | $2,640.00 |
| 2 | $9,000.00 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $9,000.00 | $5,280.00 | $5,280.00 |
| 3 | $9,000.00 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $9,000.00 | $7,920.00 | $7,920.00 |
| 4 | $9,000.00 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $9,000.00 | $10,560.00 | $10,560.00 |
| 5 | $9,000.00 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $9,000.00 | $13,200.00 | $13,200.00 |
| 6 | $9,000.00 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,999.99 | $15,840.00 | $15,840.00 |
| 7 | $8,999.99 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,999.99 | $18,479.99 | $18,480.00 |
| 8 | $8,999.99 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,999.99 | $21,119.99 | $21,120.00 |
| 9 | $8,999.99 | $2,640.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,999.98 | $23,759.99 | $23,760.00 |
| 10 | $8,999.98 | $2,640.00 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,999.98 | $26,399.98 | $26,400.01 |
| 11 | $8,999.98 | $2,639.99 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,999.97 | $29,039.98 | $29,040.01 |
| 12 | $8,999.97 | $2,639.99 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,999.96 | $31,679.97 | $31,680.01 |
| 13 | $8,999.96 | $2,639.99 | $0.01 | $8,999.95 | $34,319.96 | $34,320.01 |
| 14 | $8,999.95 | $2,639.99 | $0.01 | $8,999.94 | $36,959.94 | $36,960.01 |
| 15 | $8,999.94 | $2,639.98 | $0.02 | $8,999.92 | $39,599.93 | $39,600.01 |
| 16 | $8,999.92 | $2,639.98 | $0.02 | $8,999.89 | $42,239.90 | $42,240.01 |
| 17 | $8,999.89 | $2,639.97 | $0.03 | $8,999.86 | $44,879.87 | $44,880.01 |
| 18 | $8,999.86 | $2,639.96 | $0.04 | $8,999.82 | $47,519.83 | $47,520.01 |
| 19 | $8,999.82 | $2,639.95 | $0.05 | $8,999.77 | $50,159.78 | $50,160.01 |
| 20 | $8,999.77 | $2,639.93 | $0.07 | $8,999.70 | $52,799.71 | $52,800.01 |
| 21 | $8,999.70 | $2,639.91 | $0.09 | $8,999.61 | $55,439.62 | $55,440.01 |
| 22 | $8,999.61 | $2,639.88 | $0.12 | $8,999.49 | $58,079.50 | $58,080.01 |
| 23 | $8,999.49 | $2,639.85 | $0.15 | $8,999.34 | $60,719.35 | $60,720.01 |
| 24 | $8,999.34 | $2,639.81 | $0.19 | $8,999.15 | $63,359.16 | $63,360.01 |
| 25 | $8,999.15 | $2,639.75 | $0.25 | $8,998.89 | $65,998.91 | $66,000.01 |
| 26 | $8,998.89 | $2,639.68 | $0.32 | $8,998.57 | $68,638.58 | $68,640.01 |
| 27 | $8,998.57 | $2,639.58 | $0.42 | $8,998.15 | $71,278.16 | $71,280.01 |
| 28 | $8,998.15 | $2,639.46 | $0.54 | $8,997.61 | $73,917.62 | $73,920.01 |
| 29 | $8,997.61 | $2,639.30 | $0.70 | $8,996.90 | $76,556.92 | $76,560.02 |
| 30 | $8,996.90 | $2,639.09 | $0.91 | $8,995.99 | $79,196.01 | $79,200.02 |
| 31 | $8,995.99 | $2,638.82 | $1.18 | $8,994.82 | $81,834.83 | $81,840.02 |
| 32 | $8,994.82 | $2,638.48 | $1.52 | $8,993.30 | $84,473.31 | $84,480.02 |
| 33 | $8,993.30 | $2,638.03 | $1.97 | $8,991.33 | $87,111.35 | $87,120.02 |
| 34 | $8,991.33 | $2,637.46 | $2.54 | $8,988.79 | $89,748.81 | $89,760.02 |
| 35 | $8,988.79 | $2,636.71 | $3.29 | $8,985.50 | $92,385.52 | $92,400.02 |
| 36 | $8,985.50 | $2,635.75 | $4.25 | $8,981.24 | $95,021.26 | $95,040.02 |
| 37 | $8,981.24 | $2,634.50 | $5.50 | $8,975.74 | $97,655.76 | $97,680.02 |
| 38 | $8,975.74 | $2,632.88 | $7.12 | $8,968.62 | $100,288.64 | $100,320.02 |
| 39 | $8,968.62 | $2,630.80 | $9.20 | $8,959.42 | $102,919.44 | $102,960.02 |
| 40 | $8,959.42 | $2,628.10 | $11.90 | $8,947.52 | $105,547.54 | $105,600.02 |
| 41 | $8,947.52 | $2,624.60 | $15.40 | $8,932.12 | $108,172.14 | $108,240.02 |
| 42 | $8,932.12 | $2,620.09 | $19.91 | $8,912.21 | $110,792.23 | $110,880.02 |
| 43 | $8,912.21 | $2,614.25 | $25.75 | $8,886.46 | $113,406.48 | $113,520.02 |
| 44 | $8,886.46 | $2,606.69 | $33.31 | $8,853.15 | $116,013.17 | $116,160.02 |
| 45 | $8,853.15 | $2,596.92 | $43.08 | $8,810.08 | $118,610.10 | $118,800.02 |
| 46 | $8,810.08 | $2,584.29 | $55.71 | $8,754.36 | $121,194.39 | $121,440.02 |
| 47 | $8,754.36 | $2,567.95 | $72.05 | $8,682.31 | $123,762.33 | $124,080.02 |
| 48 | $8,682.31 | $2,546.81 | $93.19 | $8,589.12 | $126,309.15 | $126,720.03 |
| 49 | $8,589.12 | $2,519.48 | $120.53 | $8,468.59 | $128,828.62 | $129,360.03 |
| 50 | $8,468.59 | $2,484.12 | $155.88 | $8,312.72 | $131,312.74 | $132,000.03 |
| 51 | $8,312.72 | $2,438.40 | $201.60 | $8,111.11 | $133,751.14 | $134,640.03 |
| 52 | $8,111.11 | $2,379.26 | $260.74 | $7,850.37 | $136,130.40 | $137,280.03 |
| 53 | $7,850.37 | $2,302.78 | $337.23 | $7,513.14 | $138,433.17 | $139,920.03 |
| 54 | $7,513.14 | $2,203.86 | $436.14 | $7,077.00 | $140,637.03 | $142,560.03 |
| 55 | $7,077.00 | $2,075.92 | $564.08 | $6,512.92 | $142,712.95 | $145,200.03 |
| 56 | $6,512.92 | $1,910.46 | $729.54 | $5,783.37 | $144,623.40 | $147,840.03 |
| 57 | $5,783.37 | $1,696.46 | $943.54 | $4,839.83 | $146,319.86 | $150,480.03 |
| 58 | $4,839.83 | $1,419.68 | $1,220.32 | $3,619.51 | $147,739.54 | $153,120.03 |
| 59 | $3,619.51 | $1,061.72 | $1,578.28 | $2,041.24 | $148,801.27 | $155,760.03 |
| 60 | $2,041.24 | $598.76 | $2,041.24 | $0.00 | $149,400.03 | $158,400.03 |