| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|
| 1 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $1,978,712,312,481,187.50 | $1,978,712,312,481,187.50 |
| 2 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $3,957,424,624,962,375.00 | $3,957,424,624,962,375.00 |
| 3 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $5,936,136,937,443,562.00 | $5,936,136,937,443,562.00 |
| 4 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $7,914,849,249,924,750.00 | $7,914,849,249,924,750.00 |
| 5 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $9,893,561,562,405,938.00 | $9,893,561,562,405,938.00 |
| 6 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $11,872,273,874,887,126.00 | $11,872,273,874,887,126.00 |
| 7 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $13,850,986,187,368,314.00 | $13,850,986,187,368,314.00 |
| 8 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $15,829,698,499,849,502.00 | $15,829,698,499,849,502.00 |
| 9 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $17,808,410,812,330,690.00 | $17,808,410,812,330,690.00 |
| 10 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $19,787,123,124,811,876.00 | $19,787,123,124,811,876.00 |
| 11 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $21,765,835,437,293,064.00 | $21,765,835,437,293,064.00 |
| 12 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $23,744,547,749,774,252.00 | $23,744,547,749,774,252.00 |
| 13 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $25,723,260,062,255,440.00 | $25,723,260,062,255,440.00 |
| 14 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $27,701,972,374,736,628.00 | $27,701,972,374,736,628.00 |
| 15 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $29,680,684,687,217,816.00 | $29,680,684,687,217,816.00 |
| 16 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $31,659,396,999,699,004.00 | $31,659,396,999,699,004.00 |
| 17 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $33,638,109,312,180,192.00 | $33,638,109,312,180,192.00 |
| 18 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $35,616,821,624,661,380.00 | $35,616,821,624,661,380.00 |
| 19 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $37,595,533,937,142,568.00 | $37,595,533,937,142,568.00 |
| 20 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $39,574,246,249,623,752.00 | $39,574,246,249,623,752.00 |
| 21 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $41,552,958,562,104,936.00 | $41,552,958,562,104,936.00 |
| 22 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $43,531,670,874,586,120.00 | $43,531,670,874,586,120.00 |
| 23 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $45,510,383,187,067,304.00 | $45,510,383,187,067,304.00 |
| 24 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $47,489,095,499,548,488.00 | $47,489,095,499,548,488.00 |
| 25 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $49,467,807,812,029,672.00 | $49,467,807,812,029,672.00 |
| 26 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $51,446,520,124,510,856.00 | $51,446,520,124,510,856.00 |
| 27 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $53,425,232,436,992,040.00 | $53,425,232,436,992,040.00 |
| 28 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $55,403,944,749,473,224.00 | $55,403,944,749,473,224.00 |
| 29 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $57,382,657,061,954,408.00 | $57,382,657,061,954,408.00 |
| 30 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $59,361,369,374,435,592.00 | $59,361,369,374,435,592.00 |
| 31 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $61,340,081,686,916,776.00 | $61,340,081,686,916,776.00 |
| 32 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $63,318,793,999,397,960.00 | $63,318,793,999,397,960.00 |
| 33 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $65,297,506,311,879,144.00 | $65,297,506,311,879,144.00 |
| 34 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $67,276,218,624,360,328.00 | $67,276,218,624,360,328.00 |
| 35 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $69,254,930,936,841,512.00 | $69,254,930,936,841,512.00 |
| 36 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $71,233,643,249,322,696.00 | $71,233,643,249,322,696.00 |
| 37 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $73,212,355,561,803,888.00 | $73,212,355,561,803,888.00 |
| 38 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $75,191,067,874,285,072.00 | $75,191,067,874,285,072.00 |
| 39 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $77,169,780,186,766,256.00 | $77,169,780,186,766,256.00 |
| 40 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $79,148,492,499,247,440.00 | $79,148,492,499,247,440.00 |
| 41 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $81,127,204,811,728,624.00 | $81,127,204,811,728,624.00 |
| 42 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $83,105,917,124,209,808.00 | $83,105,917,124,209,808.00 |
| 43 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $85,084,629,436,690,992.00 | $85,084,629,436,690,992.00 |
| 44 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $87,063,341,749,172,176.00 | $87,063,341,749,172,176.00 |
| 45 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $89,042,054,061,653,360.00 | $89,042,054,061,653,360.00 |
| 46 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $91,020,766,374,134,544.00 | $91,020,766,374,134,544.00 |
| 47 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $92,999,478,686,615,728.00 | $92,999,478,686,615,728.00 |
| 48 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $94,978,190,999,096,912.00 | $94,978,190,999,096,912.00 |
| 49 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $96,956,903,311,578,096.00 | $96,956,903,311,578,096.00 |
| 50 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $98,935,615,624,059,280.00 | $98,935,615,624,059,280.00 |
| 51 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $100,914,327,936,540,464.00 | $100,914,327,936,540,464.00 |
| 52 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $102,893,040,249,021,648.00 | $102,893,040,249,021,648.00 |
| 53 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $104,871,752,561,502,832.00 | $104,871,752,561,502,832.00 |
| 54 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $106,850,464,873,984,016.00 | $106,850,464,873,984,016.00 |
| 55 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $108,829,177,186,465,200.00 | $108,829,177,186,465,200.00 |
| 56 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $110,807,889,498,946,384.00 | $110,807,889,498,946,384.00 |
| 57 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $112,786,601,811,427,568.00 | $112,786,601,811,427,568.00 |
| 58 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $114,765,314,123,908,752.00 | $114,765,314,123,908,752.00 |
| 59 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $116,744,026,436,389,936.00 | $116,744,026,436,389,936.00 |
| 60 | $75,000.00 | $1,978,712,312,481,187.50 | $0.00 WARNING PRINCIPAL PAYMENT IS LESS THAN $0.01 - THE LOAN BALANCE WAS NOT REDUCED! | $75,000.00 | $118,722,738,748,871,120.00 | $118,722,738,748,871,120.00 |