| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $450.00 | $177.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $450.00 | $177.00 | $177.00 |
| 2 | $450.00 | $177.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $450.00 | $354.00 | $354.00 |
| 3 | $450.00 | $177.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $450.00 | $531.00 | $531.00 |
| 4 | $450.00 | $177.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $449.99 | $708.00 | $708.00 |
| 5 | $449.99 | $177.00 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $449.99 | $884.99 | $885.01 |
| 6 | $449.99 | $177.00 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $449.98 | $1,061.99 | $1,062.01 |
| 7 | $449.98 | $176.99 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $449.97 | $1,238.98 | $1,239.01 |
| 8 | $449.97 | $176.99 | $0.01 | $449.96 | $1,415.97 | $1,416.01 |
| 9 | $449.96 | $176.98 | $0.02 | $449.94 | $1,592.96 | $1,593.01 |
| 10 | $449.94 | $176.98 | $0.02 | $449.92 | $1,769.93 | $1,770.01 |
| 11 | $449.92 | $176.97 | $0.03 | $449.89 | $1,946.90 | $1,947.01 |
| 12 | $449.89 | $176.96 | $0.04 | $449.85 | $2,123.86 | $2,124.01 |
| 13 | $449.85 | $176.94 | $0.06 | $449.78 | $2,300.80 | $2,301.01 |
| 14 | $449.78 | $176.92 | $0.09 | $449.70 | $2,477.71 | $2,478.02 |
| 15 | $449.70 | $176.88 | $0.12 | $449.58 | $2,654.60 | $2,655.02 |
| 16 | $449.58 | $176.83 | $0.17 | $449.41 | $2,831.43 | $2,832.02 |
| 17 | $449.41 | $176.77 | $0.23 | $449.18 | $3,008.20 | $3,009.02 |
| 18 | $449.18 | $176.68 | $0.32 | $448.85 | $3,184.87 | $3,186.02 |
| 19 | $448.85 | $176.55 | $0.45 | $448.40 | $3,361.42 | $3,363.02 |
| 20 | $448.40 | $176.37 | $0.63 | $447.77 | $3,537.80 | $3,540.02 |
| 21 | $447.77 | $176.12 | $0.88 | $446.90 | $3,713.92 | $3,717.02 |
| 22 | $446.90 | $175.78 | $1.22 | $445.67 | $3,889.70 | $3,894.03 |
| 23 | $445.67 | $175.30 | $1.70 | $443.97 | $4,065.00 | $4,071.03 |
| 24 | $443.97 | $174.63 | $2.37 | $441.60 | $4,239.63 | $4,248.03 |
| 25 | $441.60 | $173.70 | $3.31 | $438.29 | $4,413.32 | $4,425.03 |
| 26 | $438.29 | $172.39 | $4.61 | $433.69 | $4,585.71 | $4,602.03 |
| 27 | $433.69 | $170.58 | $6.42 | $427.27 | $4,756.30 | $4,779.03 |
| 28 | $427.27 | $168.06 | $8.94 | $418.32 | $4,924.36 | $4,956.03 |
| 29 | $418.32 | $164.54 | $12.46 | $405.86 | $5,088.90 | $5,133.03 |
| 30 | $405.86 | $159.64 | $17.36 | $388.50 | $5,248.54 | $5,310.03 |
| 31 | $388.50 | $152.81 | $24.19 | $364.31 | $5,401.35 | $5,487.04 |
| 32 | $364.31 | $143.30 | $33.71 | $330.61 | $5,544.64 | $5,664.04 |
| 33 | $330.61 | $130.04 | $46.96 | $283.64 | $5,674.68 | $5,841.04 |
| 34 | $283.64 | $111.57 | $65.44 | $218.21 | $5,786.25 | $6,018.04 |
| 35 | $218.21 | $85.83 | $91.17 | $127.03 | $5,872.07 | $6,195.04 |
| 36 | $127.03 | $49.97 | $127.03 | $-0.00 | $5,922.04 | $6,372.04 |