| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $0.45 | $0.45 |
| 2 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $0.90 | $0.90 |
| 3 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $1.35 | $1.35 |
| 4 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $1.80 | $1.80 |
| 5 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $2.25 | $2.25 |
| 6 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $2.70 | $2.70 |
| 7 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $3.15 | $3.15 |
| 8 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $3.60 | $3.60 |
| 9 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $4.05 | $4.05 |
| 10 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $4.50 | $4.50 |
| 11 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $4.95 | $4.95 |
| 12 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $5.40 | $5.40 |
| 13 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $5.85 | $5.85 |
| 14 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $6.30 | $6.30 |
| 15 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $6.75 | $6.75 |
| 16 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $7.20 | $7.20 |
| 17 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $7.65 | $7.65 |
| 18 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $8.10 | $8.10 |
| 19 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $8.55 | $8.55 |
| 20 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $9.00 | $9.00 |
| 21 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $9.45 | $9.45 |
| 22 | $1.00 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.99 | $9.89 | $9.90 |
| 23 | $0.99 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.99 | $10.34 | $10.35 |
| 24 | $0.99 | $0.45 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.99 | $10.79 | $10.80 |
| 25 | $0.99 | $0.44 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.98 | $11.23 | $11.25 |
| 26 | $0.98 | $0.44 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.98 | $11.68 | $11.70 |
| 27 | $0.98 | $0.44 | $0.01 | $0.96 | $12.11 | $12.15 |
| 28 | $0.96 | $0.43 | $0.02 | $0.95 | $12.55 | $12.60 |
| 29 | $0.95 | $0.43 | $0.02 | $0.93 | $12.98 | $13.05 |
| 30 | $0.93 | $0.42 | $0.03 | $0.89 | $13.39 | $13.50 |
| 31 | $0.89 | $0.40 | $0.05 | $0.84 | $13.79 | $13.95 |
| 32 | $0.84 | $0.38 | $0.07 | $0.77 | $14.17 | $14.40 |
| 33 | $0.77 | $0.35 | $0.10 | $0.67 | $14.52 | $14.85 |
| 34 | $0.67 | $0.30 | $0.15 | $0.52 | $14.82 | $15.30 |
| 35 | $0.52 | $0.24 | $0.21 | $0.31 | $15.06 | $15.75 |
| 36 | $0.31 | $0.14 | $0.31 | $0.00 | $15.20 | $16.20 |