| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $50.00 | $12.46 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $50.00 | $12.46 | $12.46 |
| 2 | $50.00 | $12.46 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $49.99 | $24.92 | $24.92 |
| 3 | $49.99 | $12.46 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $49.98 | $37.37 | $37.39 |
| 4 | $49.98 | $12.45 | $0.01 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $49.98 | $49.83 | $49.85 |
| 5 | $49.98 | $12.45 | $0.01 | $49.97 | $62.28 | $62.31 |
| 6 | $49.97 | $12.45 | $0.01 | $49.95 | $74.73 | $74.77 |
| 7 | $49.95 | $12.45 | $0.02 | $49.94 | $87.18 | $87.24 |
| 8 | $49.94 | $12.44 | $0.02 | $49.92 | $99.62 | $99.70 |
| 9 | $49.92 | $12.44 | $0.02 | $49.89 | $112.06 | $112.16 |
| 10 | $49.89 | $12.43 | $0.03 | $49.86 | $124.49 | $124.62 |
| 11 | $49.86 | $12.42 | $0.04 | $49.82 | $136.91 | $137.09 |
| 12 | $49.82 | $12.41 | $0.05 | $49.78 | $149.33 | $149.55 |
| 13 | $49.78 | $12.40 | $0.06 | $49.72 | $161.73 | $162.01 |
| 14 | $49.72 | $12.39 | $0.07 | $49.64 | $174.12 | $174.47 |
| 15 | $49.64 | $12.37 | $0.09 | $49.55 | $186.49 | $186.94 |
| 16 | $49.55 | $12.35 | $0.12 | $49.43 | $198.83 | $199.40 |
| 17 | $49.43 | $12.32 | $0.15 | $49.29 | $211.15 | $211.86 |
| 18 | $49.29 | $12.28 | $0.18 | $49.10 | $223.43 | $224.32 |
| 19 | $49.10 | $12.24 | $0.23 | $48.88 | $235.66 | $236.79 |
| 20 | $48.88 | $12.18 | $0.28 | $48.59 | $247.84 | $249.25 |
| 21 | $48.59 | $12.11 | $0.35 | $48.24 | $259.95 | $261.71 |
| 22 | $48.24 | $12.02 | $0.44 | $47.80 | $271.97 | $274.17 |
| 23 | $47.80 | $11.91 | $0.55 | $47.24 | $283.88 | $286.64 |
| 24 | $47.24 | $11.77 | $0.69 | $46.55 | $295.65 | $299.10 |
| 25 | $46.55 | $11.60 | $0.86 | $45.69 | $307.25 | $311.56 |
| 26 | $45.69 | $11.38 | $1.08 | $44.61 | $318.63 | $324.02 |
| 27 | $44.61 | $11.12 | $1.35 | $43.26 | $329.75 | $336.49 |
| 28 | $43.26 | $10.78 | $1.68 | $41.58 | $340.53 | $348.95 |
| 29 | $41.58 | $10.36 | $2.10 | $39.48 | $350.89 | $361.41 |
| 30 | $39.48 | $9.84 | $2.63 | $36.85 | $360.73 | $373.87 |
| 31 | $36.85 | $9.18 | $3.28 | $33.57 | $369.91 | $386.34 |
| 32 | $33.57 | $8.37 | $4.10 | $29.48 | $378.27 | $398.80 |
| 33 | $29.48 | $7.34 | $5.12 | $24.36 | $385.62 | $411.26 |
| 34 | $24.36 | $6.07 | $6.39 | $17.96 | $391.69 | $423.72 |
| 35 | $17.96 | $4.48 | $7.99 | $9.98 | $396.16 | $436.19 |
| 36 | $9.98 | $2.49 | $9.98 | $0.00 | $398.65 | $448.65 |