| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $1,000.00 | $141.67 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $1,000.00 | $141.67 | $141.67 |
| 2 | $1,000.00 | $141.67 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.99 | $283.33 | $283.34 |
| 3 | $999.99 | $141.67 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.99 | $425.00 | $425.01 |
| 4 | $999.99 | $141.66 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.98 | $566.66 | $566.68 |
| 5 | $999.98 | $141.66 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.97 | $708.33 | $708.35 |
| 6 | $999.97 | $141.66 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.97 | $849.99 | $850.02 |
| 7 | $999.97 | $141.66 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $999.96 | $991.65 | $991.69 |
| 8 | $999.96 | $141.66 | $0.01 | $999.95 | $1,133.31 | $1,133.37 |
| 9 | $999.95 | $141.66 | $0.01 | $999.93 | $1,274.97 | $1,275.04 |
| 10 | $999.93 | $141.66 | $0.01 | $999.92 | $1,416.63 | $1,416.71 |
| 11 | $999.92 | $141.66 | $0.02 | $999.91 | $1,558.28 | $1,558.38 |
| 12 | $999.91 | $141.65 | $0.02 | $999.89 | $1,699.94 | $1,700.05 |
| 13 | $999.89 | $141.65 | $0.02 | $999.87 | $1,841.59 | $1,841.72 |
| 14 | $999.87 | $141.65 | $0.02 | $999.85 | $1,983.24 | $1,983.39 |
| 15 | $999.85 | $141.64 | $0.03 | $999.82 | $2,124.88 | $2,125.06 |
| 16 | $999.82 | $141.64 | $0.03 | $999.79 | $2,266.52 | $2,266.73 |
| 17 | $999.79 | $141.64 | $0.03 | $999.76 | $2,408.16 | $2,408.40 |
| 18 | $999.76 | $141.63 | $0.04 | $999.72 | $2,549.79 | $2,550.07 |
| 19 | $999.72 | $141.63 | $0.04 | $999.68 | $2,691.42 | $2,691.74 |
| 20 | $999.68 | $141.62 | $0.05 | $999.63 | $2,833.04 | $2,833.41 |
| 21 | $999.63 | $141.61 | $0.06 | $999.57 | $2,974.65 | $2,975.08 |
| 22 | $999.57 | $141.61 | $0.07 | $999.50 | $3,116.26 | $3,116.76 |
| 23 | $999.50 | $141.60 | $0.07 | $999.43 | $3,257.86 | $3,258.43 |
| 24 | $999.43 | $141.59 | $0.08 | $999.34 | $3,399.44 | $3,400.10 |
| 25 | $999.34 | $141.57 | $0.10 | $999.25 | $3,541.01 | $3,541.77 |
| 26 | $999.25 | $141.56 | $0.11 | $999.14 | $3,682.57 | $3,683.44 |
| 27 | $999.14 | $141.54 | $0.13 | $999.01 | $3,824.12 | $3,825.11 |
| 28 | $999.01 | $141.53 | $0.14 | $998.87 | $3,965.65 | $3,966.78 |
| 29 | $998.87 | $141.51 | $0.16 | $998.70 | $4,107.15 | $4,108.45 |
| 30 | $998.70 | $141.48 | $0.19 | $998.51 | $4,248.63 | $4,250.12 |
| 31 | $998.51 | $141.46 | $0.21 | $998.30 | $4,390.09 | $4,391.79 |
| 32 | $998.30 | $141.43 | $0.25 | $998.05 | $4,531.52 | $4,533.46 |
| 33 | $998.05 | $141.39 | $0.28 | $997.77 | $4,672.91 | $4,675.13 |
| 34 | $997.77 | $141.35 | $0.32 | $997.45 | $4,814.26 | $4,816.80 |
| 35 | $997.45 | $141.31 | $0.36 | $997.09 | $4,955.56 | $4,958.47 |
| 36 | $997.09 | $141.25 | $0.42 | $996.67 | $5,096.82 | $5,100.15 |
| 37 | $996.67 | $141.20 | $0.48 | $996.20 | $5,238.01 | $5,241.82 |
| 38 | $996.20 | $141.13 | $0.54 | $995.65 | $5,379.14 | $5,383.49 |
| 39 | $995.65 | $141.05 | $0.62 | $995.03 | $5,520.19 | $5,525.16 |
| 40 | $995.03 | $140.96 | $0.71 | $994.33 | $5,661.16 | $5,666.83 |
| 41 | $994.33 | $140.86 | $0.81 | $993.52 | $5,802.02 | $5,808.50 |
| 42 | $993.52 | $140.75 | $0.92 | $992.60 | $5,942.77 | $5,950.17 |
| 43 | $992.60 | $140.62 | $1.05 | $991.54 | $6,083.38 | $6,091.84 |
| 44 | $991.54 | $140.47 | $1.20 | $990.34 | $6,223.85 | $6,233.51 |
| 45 | $990.34 | $140.30 | $1.37 | $988.97 | $6,364.15 | $6,375.18 |
| 46 | $988.97 | $140.10 | $1.57 | $987.40 | $6,504.26 | $6,516.85 |
| 47 | $987.40 | $139.88 | $1.79 | $985.62 | $6,644.14 | $6,658.52 |
| 48 | $985.62 | $139.63 | $2.04 | $983.57 | $6,783.77 | $6,800.19 |
| 49 | $983.57 | $139.34 | $2.33 | $981.24 | $6,923.11 | $6,941.86 |
| 50 | $981.24 | $139.01 | $2.66 | $978.58 | $7,062.12 | $7,083.54 |
| 51 | $978.58 | $138.63 | $3.04 | $975.54 | $7,200.75 | $7,225.21 |
| 52 | $975.54 | $138.20 | $3.47 | $972.07 | $7,338.95 | $7,366.88 |
| 53 | $972.07 | $137.71 | $3.96 | $968.11 | $7,476.66 | $7,508.55 |
| 54 | $968.11 | $137.15 | $4.52 | $963.59 | $7,613.81 | $7,650.22 |
| 55 | $963.59 | $136.51 | $5.16 | $958.43 | $7,750.32 | $7,791.89 |
| 56 | $958.43 | $135.78 | $5.89 | $952.54 | $7,886.10 | $7,933.56 |
| 57 | $952.54 | $134.94 | $6.73 | $945.81 | $8,021.04 | $8,075.23 |
| 58 | $945.81 | $133.99 | $7.68 | $938.13 | $8,155.03 | $8,216.90 |
| 59 | $938.13 | $132.90 | $8.77 | $929.36 | $8,287.93 | $8,358.57 |
| 60 | $929.36 | $131.66 | $10.01 | $919.35 | $8,419.59 | $8,500.24 |
| 61 | $919.35 | $130.24 | $11.43 | $907.92 | $8,549.83 | $8,641.91 |
| 62 | $907.92 | $128.62 | $13.05 | $894.87 | $8,678.45 | $8,783.58 |
| 63 | $894.87 | $126.77 | $14.90 | $879.97 | $8,805.23 | $8,925.25 |
| 64 | $879.97 | $124.66 | $17.01 | $862.96 | $8,929.89 | $9,066.92 |
| 65 | $862.96 | $122.25 | $19.42 | $843.55 | $9,052.14 | $9,208.60 |
| 66 | $843.55 | $119.50 | $22.17 | $821.38 | $9,171.65 | $9,350.27 |
| 67 | $821.38 | $116.36 | $25.31 | $796.07 | $9,288.01 | $9,491.94 |
| 68 | $796.07 | $112.78 | $28.89 | $767.18 | $9,400.78 | $9,633.61 |
| 69 | $767.18 | $108.68 | $32.99 | $734.19 | $9,509.47 | $9,775.28 |
| 70 | $734.19 | $104.01 | $37.66 | $696.53 | $9,613.48 | $9,916.95 |
| 71 | $696.53 | $98.67 | $43.00 | $653.53 | $9,712.15 | $10,058.62 |
| 72 | $653.53 | $92.58 | $49.09 | $604.45 | $9,804.74 | $10,200.29 |
| 73 | $604.45 | $85.63 | $56.04 | $548.41 | $9,890.37 | $10,341.96 |
| 74 | $548.41 | $77.69 | $63.98 | $484.43 | $9,968.06 | $10,483.63 |
| 75 | $484.43 | $68.63 | $73.04 | $411.38 | $10,036.68 | $10,625.30 |
| 76 | $411.38 | $58.28 | $83.39 | $327.99 | $10,094.96 | $10,766.97 |
| 77 | $327.99 | $46.47 | $95.21 | $232.78 | $10,141.43 | $10,908.64 |
| 78 | $232.78 | $32.98 | $108.69 | $124.09 | $10,174.41 | $11,050.31 |
| 79 | $124.09 | $17.58 | $124.09 | $0.00 | $10,191.99 | $11,191.99 |