| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $37.50 | $37.50 |
| 2 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $75.00 | $75.00 |
| 3 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $112.50 | $112.50 |
| 4 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $150.00 | $150.00 |
| 5 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $187.50 | $187.50 |
| 6 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $225.00 | $225.00 |
| 7 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $262.50 | $262.50 |
| 8 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $300.00 | $300.00 |
| 9 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $337.50 | $337.50 |
| 10 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $375.00 | $375.00 |
| 11 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $412.50 | $412.50 |
| 12 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $450.00 | $450.00 |
| 13 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $487.50 | $487.50 |
| 14 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $525.00 | $525.00 |
| 15 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $562.50 | $562.50 |
| 16 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $600.00 | $600.00 |
| 17 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $637.50 | $637.50 |
| 18 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $675.00 | $675.00 |
| 19 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $712.50 | $712.50 |
| 20 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $750.00 | $750.00 |
| 21 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $787.50 | $787.50 |
| 22 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $825.00 | $825.00 |
| 23 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $862.50 | $862.50 |
| 24 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $900.00 | $900.00 |
| 25 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $937.50 | $937.50 |
| 26 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $975.00 | $975.00 |
| 27 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,012.50 | $1,012.50 |
| 28 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,050.00 | $1,050.00 |
| 29 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,087.50 | $1,087.50 |
| 30 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,125.00 | $1,125.00 |
| 31 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,162.50 | $1,162.50 |
| 32 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,200.00 | $1,200.00 |
| 33 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,237.50 | $1,237.50 |
| 34 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,275.00 | $1,275.00 |
| 35 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,312.50 | $1,312.50 |
| 36 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,350.00 | $1,350.00 |
| 37 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,387.50 | $1,387.50 |
| 38 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,425.00 | $1,425.00 |
| 39 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,462.50 | $1,462.50 |
| 40 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $100.00 | $1,500.00 | $1,500.00 |
| 41 | $100.00 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $99.99 | $1,537.49 | $1,537.50 |
| 42 | $99.99 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $99.99 | $1,574.99 | $1,575.00 |
| 43 | $99.99 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $99.99 | $1,612.49 | $1,612.50 |
| 44 | $99.99 | $37.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $99.99 | $1,649.99 | $1,650.00 |
| 45 | $99.99 | $37.49 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $99.98 | $1,687.48 | $1,687.50 |
| 46 | $99.98 | $37.49 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $99.97 | $1,724.97 | $1,725.00 |
| 47 | $99.97 | $37.49 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $99.97 | $1,762.47 | $1,762.50 |
| 48 | $99.97 | $37.49 | $0.01 | $99.95 | $1,799.95 | $1,800.00 |
| 49 | $99.95 | $37.48 | $0.02 | $99.93 | $1,837.43 | $1,837.50 |
| 50 | $99.93 | $37.48 | $0.02 | $99.91 | $1,874.91 | $1,875.00 |
| 51 | $99.91 | $37.47 | $0.03 | $99.88 | $1,912.38 | $1,912.50 |
| 52 | $99.88 | $37.45 | $0.05 | $99.83 | $1,949.83 | $1,950.00 |
| 53 | $99.83 | $37.44 | $0.06 | $99.76 | $1,987.26 | $1,987.50 |
| 54 | $99.76 | $37.41 | $0.09 | $99.68 | $2,024.68 | $2,025.00 |
| 55 | $99.68 | $37.38 | $0.12 | $99.55 | $2,062.05 | $2,062.50 |
| 56 | $99.55 | $37.33 | $0.17 | $99.39 | $2,099.39 | $2,100.00 |
| 57 | $99.39 | $37.27 | $0.23 | $99.16 | $2,136.66 | $2,137.50 |
| 58 | $99.16 | $37.18 | $0.32 | $98.84 | $2,173.84 | $2,175.00 |
| 59 | $98.84 | $37.07 | $0.43 | $98.41 | $2,210.91 | $2,212.50 |
| 60 | $98.41 | $36.90 | $0.60 | $97.81 | $2,247.81 | $2,250.00 |
| 61 | $97.81 | $36.68 | $0.82 | $96.99 | $2,284.49 | $2,287.50 |
| 62 | $96.99 | $36.37 | $1.13 | $95.86 | $2,320.86 | $2,325.00 |
| 63 | $95.86 | $35.95 | $1.55 | $94.31 | $2,356.81 | $2,362.50 |
| 64 | $94.31 | $35.37 | $2.13 | $92.17 | $2,392.17 | $2,400.00 |
| 65 | $92.17 | $34.56 | $2.94 | $89.24 | $2,426.74 | $2,437.50 |
| 66 | $89.24 | $33.46 | $4.04 | $85.20 | $2,460.20 | $2,475.00 |
| 67 | $85.20 | $31.95 | $5.55 | $79.65 | $2,492.15 | $2,512.50 |
| 68 | $79.65 | $29.87 | $7.63 | $72.02 | $2,522.02 | $2,550.00 |
| 69 | $72.02 | $27.01 | $10.49 | $61.53 | $2,549.03 | $2,587.50 |
| 70 | $61.53 | $23.07 | $14.43 | $47.11 | $2,572.11 | $2,625.00 |
| 71 | $47.11 | $17.67 | $19.83 | $27.27 | $2,589.77 | $2,662.50 |
| 72 | $27.27 | $10.23 | $27.27 | $-0.00 | $2,600.00 | $2,700.00 |