| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $249.17 | $249.17 |
| 2 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $498.33 | $498.33 |
| 3 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $747.50 | $747.50 |
| 4 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $996.67 | $996.67 |
| 5 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $1,245.83 | $1,245.83 |
| 6 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $1,495.00 | $1,495.00 |
| 7 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $1,744.17 | $1,744.17 |
| 8 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $1,993.33 | $1,993.33 |
| 9 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $2,242.50 | $2,242.50 |
| 10 | $1,000.00 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.99 | $2,491.66 | $2,491.67 |
| 11 | $999.99 | $249.17 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.99 | $2,740.83 | $2,740.84 |
| 12 | $999.99 | $249.16 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.99 | $2,989.99 | $2,990.00 |
| 13 | $999.99 | $249.16 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.99 | $3,239.16 | $3,239.17 |
| 14 | $999.99 | $249.16 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.99 | $3,488.32 | $3,488.34 |
| 15 | $999.99 | $249.16 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.98 | $3,737.48 | $3,737.50 |
| 16 | $999.98 | $249.16 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.98 | $3,986.65 | $3,986.67 |
| 17 | $999.98 | $249.16 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.97 | $4,235.81 | $4,235.84 |
| 18 | $999.97 | $249.16 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.96 | $4,484.97 | $4,485.00 |
| 19 | $999.96 | $249.16 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.96 | $4,734.13 | $4,734.17 |
| 20 | $999.96 | $249.16 | $0.01 | $999.94 | $4,983.28 | $4,983.34 |
| 21 | $999.94 | $249.15 | $0.01 | $999.93 | $5,232.43 | $5,232.50 |
| 22 | $999.93 | $249.15 | $0.02 | $999.91 | $5,481.58 | $5,481.67 |
| 23 | $999.91 | $249.15 | $0.02 | $999.89 | $5,730.73 | $5,730.84 |
| 24 | $999.89 | $249.14 | $0.03 | $999.86 | $5,979.87 | $5,980.00 |
| 25 | $999.86 | $249.13 | $0.03 | $999.83 | $6,229.00 | $6,229.17 |
| 26 | $999.83 | $249.12 | $0.04 | $999.79 | $6,478.13 | $6,478.34 |
| 27 | $999.79 | $249.11 | $0.05 | $999.73 | $6,727.24 | $6,727.50 |
| 28 | $999.73 | $249.10 | $0.07 | $999.67 | $6,976.34 | $6,976.67 |
| 29 | $999.67 | $249.08 | $0.08 | $999.59 | $7,225.42 | $7,225.84 |
| 30 | $999.59 | $249.06 | $0.10 | $999.48 | $7,474.49 | $7,475.00 |
| 31 | $999.48 | $249.04 | $0.13 | $999.35 | $7,723.52 | $7,724.17 |
| 32 | $999.35 | $249.01 | $0.16 | $999.19 | $7,972.53 | $7,973.34 |
| 33 | $999.19 | $248.97 | $0.20 | $998.99 | $8,221.50 | $8,222.51 |
| 34 | $998.99 | $248.91 | $0.25 | $998.74 | $8,470.41 | $8,471.67 |
| 35 | $998.74 | $248.85 | $0.31 | $998.42 | $8,719.26 | $8,720.84 |
| 36 | $998.42 | $248.77 | $0.39 | $998.03 | $8,968.04 | $8,970.01 |
| 37 | $998.03 | $248.68 | $0.49 | $997.54 | $9,216.71 | $9,219.17 |
| 38 | $997.54 | $248.55 | $0.61 | $996.93 | $9,465.27 | $9,468.34 |
| 39 | $996.93 | $248.40 | $0.77 | $996.16 | $9,713.67 | $9,717.51 |
| 40 | $996.16 | $248.21 | $0.96 | $995.20 | $9,961.88 | $9,966.67 |
| 41 | $995.20 | $247.97 | $1.20 | $994.01 | $10,209.85 | $10,215.84 |
| 42 | $994.01 | $247.67 | $1.49 | $992.51 | $10,457.52 | $10,465.01 |
| 43 | $992.51 | $247.30 | $1.87 | $990.65 | $10,704.82 | $10,714.17 |
| 44 | $990.65 | $246.84 | $2.33 | $988.32 | $10,951.66 | $10,963.34 |
| 45 | $988.32 | $246.26 | $2.91 | $985.41 | $11,197.91 | $11,212.51 |
| 46 | $985.41 | $245.53 | $3.64 | $981.77 | $11,443.44 | $11,461.67 |
| 47 | $981.77 | $244.62 | $4.54 | $977.23 | $11,688.07 | $11,710.84 |
| 48 | $977.23 | $243.49 | $5.67 | $971.55 | $11,931.56 | $11,960.01 |
| 49 | $971.55 | $242.08 | $7.09 | $964.46 | $12,173.64 | $12,209.17 |
| 50 | $964.46 | $240.31 | $8.85 | $955.61 | $12,413.95 | $12,458.34 |
| 51 | $955.61 | $238.11 | $11.06 | $944.55 | $12,652.05 | $12,707.51 |
| 52 | $944.55 | $235.35 | $13.82 | $930.73 | $12,887.40 | $12,956.68 |
| 53 | $930.73 | $231.91 | $17.26 | $913.47 | $13,119.31 | $13,205.84 |
| 54 | $913.47 | $227.61 | $21.56 | $891.91 | $13,346.92 | $13,455.01 |
| 55 | $891.91 | $222.23 | $26.93 | $864.97 | $13,569.15 | $13,704.18 |
| 56 | $864.97 | $215.52 | $33.64 | $831.33 | $13,784.67 | $13,953.34 |
| 57 | $831.33 | $207.14 | $42.03 | $789.30 | $13,991.81 | $14,202.51 |
| 58 | $789.30 | $196.67 | $52.50 | $736.81 | $14,188.48 | $14,451.68 |
| 59 | $736.81 | $183.59 | $65.58 | $671.23 | $14,372.07 | $14,700.84 |
| 60 | $671.23 | $167.25 | $81.92 | $589.31 | $14,539.32 | $14,950.01 |
| 61 | $589.31 | $146.84 | $102.33 | $486.97 | $14,686.15 | $15,199.18 |
| 62 | $486.97 | $121.34 | $127.83 | $359.15 | $14,807.49 | $15,448.34 |
| 63 | $359.15 | $89.49 | $159.68 | $199.47 | $14,896.98 | $15,697.51 |
| 64 | $199.47 | $49.70 | $199.47 | $0.00 | $14,946.68 | $15,946.68 |