| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $2,852.23 | $2,852.23 |
| 2 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $5,704.46 | $5,704.46 |
| 3 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $8,556.69 | $8,556.70 |
| 4 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $11,408.93 | $11,408.93 |
| 5 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $14,261.16 | $14,261.16 |
| 6 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $17,113.39 | $17,113.39 |
| 7 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $19,965.62 | $19,965.62 |
| 8 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $22,817.85 | $22,817.85 |
| 9 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $25,670.08 | $25,670.09 |
| 10 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $28,522.32 | $28,522.32 |
| 11 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $31,374.55 | $31,374.55 |
| 12 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $34,226.78 | $34,226.78 |
| 13 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $37,079.01 | $37,079.01 |
| 14 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $39,931.24 | $39,931.24 |
| 15 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,687.00 | $42,783.47 | $42,783.48 |
| 16 | $8,687.00 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,686.99 | $45,635.70 | $45,635.71 |
| 17 | $8,686.99 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,686.99 | $48,487.93 | $48,487.94 |
| 18 | $8,686.99 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,686.99 | $51,340.16 | $51,340.17 |
| 19 | $8,686.99 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,686.99 | $54,192.39 | $54,192.40 |
| 20 | $8,686.99 | $2,852.23 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,686.98 | $57,044.62 | $57,044.63 |
| 21 | $8,686.98 | $2,852.23 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,686.98 | $59,896.84 | $59,896.87 |
| 22 | $8,686.98 | $2,852.22 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $8,686.97 | $62,749.06 | $62,749.10 |
| 23 | $8,686.97 | $2,852.22 | $0.01 | $8,686.96 | $65,601.29 | $65,601.33 |
| 24 | $8,686.96 | $2,852.22 | $0.01 | $8,686.94 | $68,453.50 | $68,453.56 |
| 25 | $8,686.94 | $2,852.21 | $0.02 | $8,686.92 | $71,305.72 | $71,305.79 |
| 26 | $8,686.92 | $2,852.21 | $0.03 | $8,686.90 | $74,157.92 | $74,158.02 |
| 27 | $8,686.90 | $2,852.20 | $0.03 | $8,686.87 | $77,010.12 | $77,010.26 |
| 28 | $8,686.87 | $2,852.19 | $0.04 | $8,686.82 | $79,862.31 | $79,862.49 |
| 29 | $8,686.82 | $2,852.17 | $0.06 | $8,686.76 | $82,714.48 | $82,714.72 |
| 30 | $8,686.76 | $2,852.15 | $0.08 | $8,686.68 | $85,566.63 | $85,566.95 |
| 31 | $8,686.68 | $2,852.13 | $0.10 | $8,686.58 | $88,418.76 | $88,419.18 |
| 32 | $8,686.58 | $2,852.09 | $0.14 | $8,686.44 | $91,270.86 | $91,271.41 |
| 33 | $8,686.44 | $2,852.05 | $0.18 | $8,686.26 | $94,122.90 | $94,123.65 |
| 34 | $8,686.26 | $2,851.99 | $0.24 | $8,686.02 | $96,974.89 | $96,975.88 |
| 35 | $8,686.02 | $2,851.91 | $0.32 | $8,685.69 | $99,826.80 | $99,828.11 |
| 36 | $8,685.69 | $2,851.80 | $0.43 | $8,685.26 | $102,678.60 | $102,680.34 |
| 37 | $8,685.26 | $2,851.66 | $0.57 | $8,684.69 | $105,530.27 | $105,532.57 |
| 38 | $8,684.69 | $2,851.47 | $0.76 | $8,683.94 | $108,381.74 | $108,384.80 |
| 39 | $8,683.94 | $2,851.23 | $1.01 | $8,682.93 | $111,232.97 | $111,237.04 |
| 40 | $8,682.93 | $2,850.90 | $1.34 | $8,681.59 | $114,083.86 | $114,089.27 |
| 41 | $8,681.59 | $2,850.46 | $1.78 | $8,679.82 | $116,934.32 | $116,941.50 |
| 42 | $8,679.82 | $2,849.87 | $2.36 | $8,677.46 | $119,784.19 | $119,793.73 |
| 43 | $8,677.46 | $2,849.10 | $3.13 | $8,674.33 | $122,633.29 | $122,645.96 |
| 44 | $8,674.33 | $2,848.07 | $4.16 | $8,670.17 | $125,481.36 | $125,498.19 |
| 45 | $8,670.17 | $2,846.71 | $5.53 | $8,664.64 | $128,328.07 | $128,350.43 |
| 46 | $8,664.64 | $2,844.89 | $7.34 | $8,657.30 | $131,172.96 | $131,202.66 |
| 47 | $8,657.30 | $2,842.48 | $9.75 | $8,647.55 | $134,015.44 | $134,054.89 |
| 48 | $8,647.55 | $2,839.28 | $12.95 | $8,634.60 | $136,854.72 | $136,907.12 |
| 49 | $8,634.60 | $2,835.03 | $17.21 | $8,617.39 | $139,689.75 | $139,759.35 |
| 50 | $8,617.39 | $2,829.38 | $22.85 | $8,594.54 | $142,519.12 | $142,611.58 |
| 51 | $8,594.54 | $2,821.87 | $30.36 | $8,564.18 | $145,341.00 | $145,463.82 |
| 52 | $8,564.18 | $2,811.91 | $40.33 | $8,523.86 | $148,152.90 | $148,316.05 |
| 53 | $8,523.86 | $2,798.67 | $53.57 | $8,470.29 | $150,951.57 | $151,168.28 |
| 54 | $8,470.29 | $2,781.08 | $71.15 | $8,399.14 | $153,732.65 | $154,020.51 |
| 55 | $8,399.14 | $2,757.72 | $94.51 | $8,304.62 | $156,490.37 | $156,872.74 |
| 56 | $8,304.62 | $2,726.68 | $125.55 | $8,179.08 | $159,217.05 | $159,724.97 |
| 57 | $8,179.08 | $2,685.46 | $166.77 | $8,012.31 | $161,902.51 | $162,577.21 |
| 58 | $8,012.31 | $2,630.71 | $221.52 | $7,790.78 | $164,533.22 | $165,429.44 |
| 59 | $7,790.78 | $2,557.97 | $294.26 | $7,496.52 | $167,091.19 | $168,281.67 |
| 60 | $7,496.52 | $2,461.36 | $390.87 | $7,105.65 | $169,552.55 | $171,133.90 |
| 61 | $7,105.65 | $2,333.02 | $519.21 | $6,586.44 | $171,885.58 | $173,986.13 |
| 62 | $6,586.44 | $2,162.55 | $689.68 | $5,896.76 | $174,048.12 | $176,838.36 |
| 63 | $5,896.76 | $1,936.10 | $916.13 | $4,980.63 | $175,984.23 | $179,690.60 |
| 64 | $4,980.63 | $1,635.31 | $1,216.92 | $3,763.71 | $177,619.54 | $182,542.83 |
| 65 | $3,763.71 | $1,235.75 | $1,616.48 | $2,147.23 | $178,855.29 | $185,395.06 |
| 66 | $2,147.23 | $705.01 | $2,147.23 | $-0.00 | $179,560.29 | $188,247.29 |