| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $1.00 | $0.58 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $0.58 | $0.58 |
| 2 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $1.15 | $1.15 |
| 3 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $1.72 | $1.73 |
| 4 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $2.30 | $2.30 |
| 5 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $2.87 | $2.88 |
| 6 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $3.45 | $3.45 |
| 7 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $4.02 | $4.03 |
| 8 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $4.60 | $4.60 |
| 9 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $5.17 | $5.18 |
| 10 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $5.75 | $5.75 |
| 11 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $6.32 | $6.33 |
| 12 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $6.90 | $6.90 |
| 13 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $7.47 | $7.48 |
| 14 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $8.05 | $8.05 |
| 15 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $8.62 | $8.63 |
| 16 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $9.20 | $9.20 |
| 17 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $9.77 | $9.78 |
| 18 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $10.35 | $10.35 |
| 19 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $10.92 | $10.93 |
| 20 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $11.50 | $11.50 |
| 21 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $12.07 | $12.08 |
| 22 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $12.65 | $12.65 |
| 23 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $13.22 | $13.23 |
| 24 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1.00 | $13.80 | $13.80 |
| 25 | $1.00 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.99 | $14.37 | $14.38 |
| 26 | $0.99 | $0.57 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.99 | $14.94 | $14.95 |
| 27 | $0.99 | $0.57 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.98 | $15.51 | $15.53 |
| 28 | $0.98 | $0.57 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $0.97 | $16.07 | $16.10 |
| 29 | $0.97 | $0.56 | $0.02 | $0.96 | $16.63 | $16.68 |
| 30 | $0.96 | $0.55 | $0.02 | $0.93 | $17.18 | $17.25 |
| 31 | $0.93 | $0.54 | $0.04 | $0.90 | $17.72 | $17.83 |
| 32 | $0.90 | $0.52 | $0.06 | $0.84 | $18.24 | $18.40 |
| 33 | $0.84 | $0.48 | $0.09 | $0.74 | $18.72 | $18.98 |
| 34 | $0.74 | $0.43 | $0.15 | $0.60 | $19.15 | $19.55 |
| 35 | $0.60 | $0.34 | $0.23 | $0.37 | $19.49 | $20.13 |
| 36 | $0.37 | $0.21 | $0.37 | $-0.00 | $19.70 | $20.70 |