home *** CD-ROM | disk | FTP | other *** search
/ United Public Domain Gold 2 / United Public Domain Gold 2.iso / business / pb062.dms / pb062.adf / LoanCalc / Weekly.data < prev    next >
Text File  |  1994-04-04  |  21KB  |  310 lines
  1.  TABLE FOR LOAN       :  Weekly                  COMMENCED ON  : Jan  1, 2000
  2.  
  3.  OPENING PRINCIPAL    :    $50,000.00            AMORT. PERIOD : 60 months
  4.  
  5.  WEEKLY PAYMENT       :       $244.59            INTEREST RATE : 10.250 %
  6.  
  7. ^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^
  8.  
  9.                  Am't  to         Total          Am't  off
  10.     Date         Interest        Interest        Principal        Balance
  11.     ----         --------        --------        ---------        -------
  12.  
  13.  Jan  8, 2000      $96.21          $96.21          $148.38      $49,851.62
  14.  Jan 15, 2000      $95.92         $192.13          $148.67      $49,702.95
  15.  Jan 22, 2000      $95.64         $287.77          $148.95      $49,554.00
  16.  Jan 29, 2000      $95.35         $383.12          $149.24      $49,404.76
  17.  Feb  5, 2000      $95.06         $478.18          $149.53      $49,255.23
  18.  Feb 12, 2000      $94.77         $572.95          $149.82      $49,105.41
  19.  Feb 19, 2000      $94.49         $667.44          $150.10      $48,955.31
  20.  Feb 26, 2000      $94.20         $761.64          $150.39      $48,804.92
  21.  Mar  4, 2000      $93.91         $855.55          $150.68      $48,654.24
  22.  Mar 11, 2000      $93.62         $949.17          $150.97      $48,503.27
  23.  Mar 18, 2000      $93.33       $1,042.50          $151.26      $48,352.01
  24.  Mar 25, 2000      $93.04       $1,135.54          $151.55      $48,200.46
  25.  
  26.  Apr  1, 2000      $92.75       $1,228.29          $151.84      $48,048.62
  27.  Apr  8, 2000      $92.45       $1,320.74          $152.14      $47,896.48
  28.  Apr 15, 2000      $92.16       $1,412.90          $152.43      $47,744.05
  29.  Apr 22, 2000      $91.87       $1,504.77          $152.72      $47,591.33
  30.  Apr 29, 2000      $91.57       $1,596.34          $153.02      $47,438.31
  31.  May  6, 2000      $91.28       $1,687.62          $153.31      $47,285.00
  32.  May 13, 2000      $90.98       $1,778.60          $153.61      $47,131.39
  33.  May 20, 2000      $90.69       $1,869.29          $153.90      $46,977.49
  34.  May 27, 2000      $90.39       $1,959.68          $154.20      $46,823.29
  35.  Jun  3, 2000      $90.10       $2,049.78          $154.49      $46,668.80
  36.  Jun 10, 2000      $89.80       $2,139.58          $154.79      $46,514.01
  37.  Jun 17, 2000      $89.50       $2,229.08          $155.09      $46,358.92
  38.  Jun 24, 2000      $89.20       $2,318.28          $155.39      $46,203.53
  39.  
  40.  Jul  1, 2000      $88.90       $2,407.18          $155.69      $46,047.84
  41.  Jul  8, 2000      $88.60       $2,495.78          $155.99      $45,891.85
  42.  Jul 15, 2000      $88.30       $2,584.08          $156.29      $45,735.56
  43.  Jul 22, 2000      $88.00       $2,672.08          $156.59      $45,578.97
  44.  Jul 29, 2000      $87.70       $2,759.78          $156.89      $45,422.08
  45.  Aug  5, 2000      $87.40       $2,847.18          $157.19      $45,264.89
  46.  Aug 12, 2000      $87.10       $2,934.28          $157.49      $45,107.40
  47.  Aug 19, 2000      $86.79       $3,021.07          $157.80      $44,949.60
  48.  Aug 26, 2000      $86.49       $3,107.56          $158.10      $44,791.50
  49.  Sep  2, 2000      $86.19       $3,193.75          $158.40      $44,633.10
  50.  Sep  9, 2000      $85.88       $3,279.63          $158.71      $44,474.39
  51.  Sep 16, 2000      $85.58       $3,365.21          $159.01      $44,315.38
  52.  Sep 23, 2000      $85.27       $3,450.48          $159.32      $44,156.06
  53.  Sep 30, 2000      $84.96       $3,535.44          $159.63      $43,996.43
  54.  
  55.  Oct  7, 2000      $84.66       $3,620.10          $159.93      $43,836.50
  56.  Oct 14, 2000      $84.35       $3,704.45          $160.24      $43,676.26
  57.  Oct 21, 2000      $84.04       $3,788.49          $160.55      $43,515.71
  58.  Oct 28, 2000      $83.73       $3,872.22          $160.86      $43,354.85
  59.  Nov  4, 2000      $83.42       $3,955.64          $161.17      $43,193.68
  60.  Nov 11, 2000      $83.11       $4,038.75          $161.48      $43,032.20
  61.  Nov 18, 2000      $82.80       $4,121.55          $161.79      $42,870.41
  62.  Nov 25, 2000      $82.49       $4,204.04          $162.10      $42,708.31
  63.  Dec  2, 2000      $82.18       $4,286.22          $162.41      $42,545.90
  64.  Dec  9, 2000      $81.86       $4,368.08          $162.73      $42,383.17
  65.  Dec 16, 2000      $81.55       $4,449.63          $163.04      $42,220.13
  66.  Dec 23, 2000      $81.24       $4,530.87          $163.35      $42,056.78
  67.  Dec 30, 2000      $80.92       $4,611.79          $163.67      $41,893.11
  68.  
  69.                  Am't  to         Total          Am't  off
  70.     Date         Interest        Interest        Principal        Balance
  71.     ----         --------        --------        ---------        -------
  72.  
  73.  Jan  6, 2001      $80.61       $4,692.40          $163.98      $41,729.13
  74.  Jan 13, 2001      $80.29       $4,772.69          $164.30      $41,564.83
  75.  Jan 20, 2001      $79.98       $4,852.67          $164.61      $41,400.22
  76.  Jan 27, 2001      $79.66       $4,932.33          $164.93      $41,235.29
  77.  Feb  3, 2001      $79.34       $5,011.67          $165.25      $41,070.04
  78.  Feb 10, 2001      $79.03       $5,090.70          $165.56      $40,904.48
  79.  Feb 17, 2001      $78.71       $5,169.41          $165.88      $40,738.60
  80.  Feb 24, 2001      $78.39       $5,247.80          $166.20      $40,572.40
  81.  Mar  3, 2001      $78.07       $5,325.87          $166.52      $40,405.88
  82.  Mar 10, 2001      $77.75       $5,403.62          $166.84      $40,239.04
  83.  Mar 17, 2001      $77.43       $5,481.05          $167.16      $40,071.88
  84.  Mar 24, 2001      $77.10       $5,558.15          $167.49      $39,904.39
  85.  Mar 31, 2001      $76.78       $5,634.93          $167.81      $39,736.58
  86.  
  87.  Apr  7, 2001      $76.46       $5,711.39          $168.13      $39,568.45
  88.  Apr 14, 2001      $76.14       $5,787.53          $168.45      $39,400.00
  89.  Apr 21, 2001      $75.81       $5,863.34          $168.78      $39,231.22
  90.  Apr 28, 2001      $75.49       $5,938.83          $169.10      $39,062.12
  91.  May  5, 2001      $75.16       $6,013.99          $169.43      $38,892.69
  92.  May 12, 2001      $74.84       $6,088.83          $169.75      $38,722.94
  93.  May 19, 2001      $74.51       $6,163.34          $170.08      $38,552.86
  94.  May 26, 2001      $74.18       $6,237.52          $170.41      $38,382.45
  95.  Jun  2, 2001      $73.85       $6,311.37          $170.74      $38,211.71
  96.  Jun  9, 2001      $73.53       $6,384.90          $171.06      $38,040.65
  97.  Jun 16, 2001      $73.20       $6,458.10          $171.39      $37,869.26
  98.  Jun 23, 2001      $72.87       $6,530.97          $171.72      $37,697.54
  99.  Jun 30, 2001      $72.54       $6,603.51          $172.05      $37,525.49
  100.  
  101.  Jul  7, 2001      $72.20       $6,675.71          $172.39      $37,353.10
  102.  Jul 14, 2001      $71.87       $6,747.58          $172.72      $37,180.38
  103.  Jul 21, 2001      $71.54       $6,819.12          $173.05      $37,007.33
  104.  Jul 28, 2001      $71.21       $6,890.33          $173.38      $36,833.95
  105.  Aug  4, 2001      $70.87       $6,961.20          $173.72      $36,660.23
  106.  Aug 11, 2001      $70.54       $7,031.74          $174.05      $36,486.18
  107.  Aug 18, 2001      $70.21       $7,101.95          $174.38      $36,311.80
  108.  Aug 25, 2001      $69.87       $7,171.82          $174.72      $36,137.08
  109.  Sep  1, 2001      $69.53       $7,241.35          $175.06      $35,962.02
  110.  Sep  8, 2001      $69.20       $7,310.55          $175.39      $35,786.63
  111.  Sep 15, 2001      $68.86       $7,379.41          $175.73      $35,610.90
  112.  Sep 22, 2001      $68.52       $7,447.93          $176.07      $35,434.83
  113.  Sep 29, 2001      $68.18       $7,516.11          $176.41      $35,258.42
  114.  
  115.  Oct  6, 2001      $67.84       $7,583.95          $176.75      $35,081.67
  116.  Oct 13, 2001      $67.50       $7,651.45          $177.09      $34,904.58
  117.  Oct 20, 2001      $67.16       $7,718.61          $177.43      $34,727.15
  118.  Oct 27, 2001      $66.82       $7,785.43          $177.77      $34,549.38
  119.  Nov  3, 2001      $66.48       $7,851.91          $178.11      $34,371.27
  120.  Nov 10, 2001      $66.14       $7,918.05          $178.45      $34,192.82
  121.  Nov 17, 2001      $65.79       $7,983.84          $178.80      $34,014.02
  122.  Nov 24, 2001      $65.45       $8,049.29          $179.14      $33,834.88
  123.  Dec  1, 2001      $65.10       $8,114.39          $179.49      $33,655.39
  124.  Dec  8, 2001      $64.76       $8,179.15          $179.83      $33,475.56
  125.  Dec 15, 2001      $64.41       $8,243.56          $180.18      $33,295.38
  126.  Dec 22, 2001      $64.07       $8,307.63          $180.52      $33,114.86
  127.  Dec 29, 2001      $63.72       $8,371.35          $180.87      $32,933.99
  128.  
  129.                  Am't  to         Total          Am't  off
  130.     Date         Interest        Interest        Principal        Balance
  131.     ----         --------        --------        ---------        -------
  132.  
  133.  Dec 29, 2001         Lump Sum Payment of        $1,000.00
  134.                                        Remaining Principal      $31,933.99
  135.  Jan  5, 2002      $61.45       $8,432.80          $183.14      $31,750.85
  136.  Jan 12, 2002      $61.09       $8,493.89          $183.50      $31,567.35
  137.  Jan 19, 2002      $60.74       $8,554.63          $183.85      $31,383.50
  138.  Jan 26, 2002      $60.39       $8,615.02          $184.20      $31,199.30
  139.  Feb  2, 2002      $60.03       $8,675.05          $184.56      $31,014.74
  140.  Feb  9, 2002      $59.68       $8,734.73          $184.91      $30,829.83
  141.  Feb 16, 2002      $59.32       $8,794.05          $185.27      $30,644.56
  142.  Feb 23, 2002      $58.96       $8,853.01          $185.63      $30,458.93
  143.  Mar  2, 2002      $58.61       $8,911.62          $185.98      $30,272.95
  144.  Mar  9, 2002      $58.25       $8,969.87          $186.34      $30,086.61
  145.  Mar 16, 2002      $57.89       $9,027.76          $186.70      $29,899.91
  146.  Mar 23, 2002      $57.53       $9,085.29          $187.06      $29,712.85
  147.  Mar 30, 2002      $57.17       $9,142.46          $187.42      $29,525.43
  148.  
  149.  Apr  6, 2002      $56.81       $9,199.27          $187.78      $29,337.65
  150.  Apr 13, 2002      $56.45       $9,255.72          $188.14      $29,149.51
  151.  Apr 20, 2002      $56.09       $9,311.81          $188.50      $28,961.01
  152.  Apr 27, 2002      $55.73       $9,367.54          $188.86      $28,772.15
  153.  May  4, 2002      $55.36       $9,422.90          $189.23      $28,582.92
  154.  May 11, 2002      $55.00       $9,477.90          $189.59      $28,393.33
  155.  May 18, 2002      $54.63       $9,532.53          $189.96      $28,203.37
  156.  May 25, 2002      $54.27       $9,586.80          $190.32      $28,013.05
  157.  Jun  1, 2002      $53.90       $9,640.70          $190.69      $27,822.36
  158.  Jun  8, 2002      $53.53       $9,694.23          $191.06      $27,631.30
  159.  Jun 15, 2002      $53.17       $9,747.40          $191.42      $27,439.88
  160.  Jun 22, 2002      $52.80       $9,800.20          $191.79      $27,248.09
  161.  Jun 29, 2002      $52.43       $9,852.63          $192.16      $27,055.93
  162.  
  163.  Jul  6, 2002      $52.06       $9,904.69          $192.53      $26,863.40
  164.  Jul 13, 2002      $51.69       $9,956.38          $192.90      $26,670.50
  165.  Jul 20, 2002      $51.32      $10,007.70          $193.27      $26,477.23
  166.  Jul 27, 2002      $50.95      $10,058.65          $193.64      $26,283.59
  167.  Aug  3, 2002      $50.57      $10,109.22          $194.02      $26,089.57
  168.  Aug 10, 2002      $50.20      $10,159.42          $194.39      $25,895.18
  169.  Aug 17, 2002      $49.83      $10,209.25          $194.76      $25,700.42
  170.  Aug 24, 2002      $49.45      $10,258.70          $195.14      $25,505.28
  171.  Aug 31, 2002      $49.08      $10,307.78          $195.51      $25,309.77
  172.  Sep  7, 2002      $48.70      $10,356.48          $195.89      $25,113.88
  173.  Sep 14, 2002      $48.32      $10,404.80          $196.27      $24,917.61
  174.  Sep 21, 2002      $47.95      $10,452.75          $196.64      $24,720.97
  175.  Sep 28, 2002      $47.57      $10,500.32          $197.02      $24,523.95
  176.  
  177.  Oct  5, 2002      $47.19      $10,547.51          $197.40      $24,326.55
  178.  Oct 12, 2002      $46.81      $10,594.32          $197.78      $24,128.77
  179.  Oct 19, 2002      $46.43      $10,640.75          $198.16      $23,930.61
  180.  Oct 26, 2002      $46.05      $10,686.80          $198.54      $23,732.07
  181.  Nov  2, 2002      $45.66      $10,732.46          $198.93      $23,533.14
  182.  Nov  9, 2002      $45.28      $10,777.74          $199.31      $23,333.83
  183.  Nov 16, 2002      $44.90      $10,822.64          $199.69      $23,134.14
  184.  Nov 23, 2002      $44.51      $10,867.15          $200.08      $22,934.06
  185.  Nov 30, 2002      $44.13      $10,911.28          $200.46      $22,733.60
  186.  Dec  7, 2002      $43.74      $10,955.02          $200.85      $22,532.75
  187.  Dec 14, 2002      $43.36      $10,998.38          $201.23      $22,331.52
  188.  Dec 21, 2002      $42.97      $11,041.35          $201.62      $22,129.90
  189.  Dec 28, 2002      $42.58      $11,083.93          $202.01      $21,927.89
  190.  
  191.                  Am't  to         Total          Am't  off
  192.     Date         Interest        Interest        Principal        Balance
  193.     ----         --------        --------        ---------        -------
  194.  
  195.  Jan  4, 2003      $42.19      $11,126.12          $202.40      $21,725.49
  196.  Jan 11, 2003      $41.80      $11,167.92          $202.79      $21,522.70
  197.  Jan 18, 2003      $41.41      $11,209.33          $203.18      $21,319.52
  198.  Jan 25, 2003      $41.02      $11,250.35          $203.57      $21,115.95
  199.  Feb  1, 2003      $40.63      $11,290.98          $203.96      $20,911.99
  200.  Feb  8, 2003      $40.24      $11,331.22          $204.35      $20,707.64
  201.  Feb 15, 2003      $39.84      $11,371.06          $204.75      $20,502.89
  202.  Feb 22, 2003      $39.45      $11,410.51          $205.14      $20,297.75
  203.  Mar  1, 2003      $39.06      $11,449.57          $205.53      $20,092.22
  204.  Mar  8, 2003      $38.66      $11,488.23          $205.93      $19,886.29
  205.  Mar 15, 2003      $38.26      $11,526.49          $206.33      $19,679.96
  206.  Mar 22, 2003      $37.87      $11,564.36          $206.72      $19,473.24
  207.  Mar 29, 2003      $37.47      $11,601.83          $207.12      $19,266.12
  208.  
  209.  Apr  5, 2003      $37.07      $11,638.90          $207.52      $19,058.60
  210.  Apr 12, 2003      $36.67      $11,675.57          $207.92      $18,850.68
  211.  Apr 19, 2003      $36.27      $11,711.84          $208.32      $18,642.36
  212.  Apr 26, 2003      $35.87      $11,747.71          $208.72      $18,433.64
  213.  May  3, 2003      $35.47      $11,783.18          $209.12      $18,224.52
  214.  May 10, 2003      $35.07      $11,818.25          $209.52      $18,015.00
  215.  May 17, 2003      $34.66      $11,852.91          $209.93      $17,805.07
  216.  May 24, 2003      $34.26      $11,887.17          $210.33      $17,594.74
  217.  May 31, 2003      $33.85      $11,921.02          $210.74      $17,384.00
  218.  Jun  7, 2003      $33.45      $11,954.47          $211.14      $17,172.86
  219.  Jun 14, 2003      $33.04      $11,987.51          $211.55      $16,961.31
  220.  Jun 21, 2003      $32.64      $12,020.15          $211.95      $16,749.36
  221.  Jun 28, 2003      $32.23      $12,052.38          $212.36      $16,537.00
  222.  
  223.  Jul  5, 2003      $31.82      $12,084.20          $212.77      $16,324.23
  224.  Jul 12, 2003      $31.41      $12,115.61          $213.18      $16,111.05
  225.  Jul 19, 2003      $31.00      $12,146.61          $213.59      $15,897.46
  226.  Jul 26, 2003      $30.59      $12,177.20          $214.00      $15,683.46
  227.  Aug  2, 2003      $30.18      $12,207.38          $214.41      $15,469.05
  228.  Aug  9, 2003      $29.76      $12,237.14          $214.83      $15,254.22
  229.  Aug 16, 2003      $29.35      $12,266.49          $215.24      $15,038.98
  230.  Aug 23, 2003      $28.94      $12,295.43          $215.65      $14,823.33
  231.  Aug 30, 2003      $28.52      $12,323.95          $216.07      $14,607.26
  232.  Sep  6, 2003      $28.11      $12,352.06          $216.48      $14,390.78
  233.  Sep 13, 2003      $27.69      $12,379.75          $216.90      $14,173.88
  234.  Sep 20, 2003      $27.27      $12,407.02          $217.32      $13,956.56
  235.  Sep 27, 2003      $26.85      $12,433.87          $217.74      $13,738.82
  236.  
  237.  Oct  4, 2003      $26.44      $12,460.31          $218.15      $13,520.67
  238.  Oct 11, 2003      $26.02      $12,486.33          $218.57      $13,302.10
  239.  Oct 18, 2003      $25.60      $12,511.93          $218.99      $13,083.11
  240.  Oct 25, 2003      $25.17      $12,537.10          $219.42      $12,863.69
  241.  Nov  1, 2003      $24.75      $12,561.85          $219.84      $12,643.85
  242.  Nov  8, 2003      $24.33      $12,586.18          $220.26      $12,423.59
  243.  Nov 15, 2003      $23.90      $12,610.08          $220.69      $12,202.90
  244.  Nov 22, 2003      $23.48      $12,633.56          $221.11      $11,981.79
  245.  Nov 29, 2003      $23.05      $12,656.61          $221.54      $11,760.25
  246.  Dec  6, 2003      $22.63      $12,679.24          $221.96      $11,538.29
  247.  Dec 13, 2003      $22.20      $12,701.44          $222.39      $11,315.90
  248.  Dec 20, 2003      $21.77      $12,723.21          $222.82      $11,093.08
  249.  Dec 27, 2003      $21.34      $12,744.55          $223.25      $10,869.83
  250.  
  251.                  Am't  to         Total          Am't  off
  252.     Date         Interest        Interest        Principal        Balance
  253.     ----         --------        --------        ---------        -------
  254.  
  255.  Jan  3, 2004      $20.92      $12,765.47          $223.67      $10,646.16
  256.  Jan 10, 2004      $20.48      $12,785.95          $224.11      $10,422.05
  257.  Jan 17, 2004      $20.05      $12,806.00          $224.54      $10,197.51
  258.  Jan 24, 2004      $19.62      $12,825.62          $224.97       $9,972.54
  259.  Jan 31, 2004      $19.19      $12,844.81          $225.40       $9,747.14
  260.  Feb  7, 2004      $18.75      $12,863.56          $225.84       $9,521.30
  261.  Feb 14, 2004      $18.32      $12,881.88          $226.27       $9,295.03
  262.  Feb 21, 2004      $17.89      $12,899.77          $226.70       $9,068.33
  263.  Feb 28, 2004      $17.45      $12,917.22          $227.14       $8,841.19
  264.  Mar  6, 2004      $17.01      $12,934.23          $227.58       $8,613.61
  265.  Mar 13, 2004      $16.57      $12,950.80          $228.02       $8,385.59
  266.  Mar 20, 2004      $16.14      $12,966.94          $228.45       $8,157.14
  267.  Mar 27, 2004      $15.70      $12,982.64          $228.89       $7,928.25
  268.  
  269.  Apr  3, 2004      $15.26      $12,997.90          $229.33       $7,698.92
  270.  Apr 10, 2004      $14.81      $13,012.71          $229.78       $7,469.14
  271.  Apr 17, 2004      $14.37      $13,027.08          $230.22       $7,238.92
  272.  Apr 24, 2004      $13.93      $13,041.01          $230.66       $7,008.26
  273.  May  1, 2004      $13.48      $13,054.49          $231.11       $6,777.15
  274.  May  8, 2004      $13.04      $13,067.53          $231.55       $6,545.60
  275.  May 15, 2004      $12.59      $13,080.12          $232.00       $6,313.60
  276.  May 22, 2004      $12.15      $13,092.27          $232.44       $6,081.16
  277.  May 29, 2004      $11.70      $13,103.97          $232.89       $5,848.27
  278.  Jun  5, 2004      $11.25      $13,115.22          $233.34       $5,614.93
  279.  Jun 12, 2004      $10.80      $13,126.02          $233.79       $5,381.14
  280.  Jun 19, 2004      $10.35      $13,136.37          $234.24       $5,146.90
  281.  Jun 26, 2004       $9.90      $13,146.27          $234.69       $4,912.21
  282.  
  283.  Jul  3, 2004       $9.45      $13,155.72          $235.14       $4,677.07
  284.  Jul 10, 2004       $9.00      $13,164.72          $235.59       $4,441.48
  285.  Jul 17, 2004       $8.55      $13,173.27          $236.04       $4,205.44
  286.  Jul 24, 2004       $8.09      $13,181.36          $236.50       $3,968.94
  287.  Jul 31, 2004       $7.64      $13,189.00          $236.95       $3,731.99
  288.  Aug  7, 2004       $7.18      $13,196.18          $237.41       $3,494.58
  289.  Aug 14, 2004       $6.72      $13,202.90          $237.87       $3,256.71
  290.  Aug 21, 2004       $6.27      $13,209.17          $238.32       $3,018.39
  291.  Aug 28, 2004       $5.81      $13,214.98          $238.78       $2,779.61
  292.  Sep  4, 2004       $5.35      $13,220.33          $239.24       $2,540.37
  293.  Sep 11, 2004       $4.89      $13,225.22          $239.70       $2,300.67
  294.  Sep 18, 2004       $4.43      $13,229.65          $240.16       $2,060.51
  295.  Sep 25, 2004       $3.96      $13,233.61          $240.63       $1,819.88
  296.  
  297.  Oct  2, 2004       $3.50      $13,237.11          $241.09       $1,578.79
  298.  Oct  9, 2004       $3.04      $13,240.15          $241.55       $1,337.24
  299.  Oct 16, 2004       $2.57      $13,242.72          $242.02       $1,095.22
  300.  Oct 23, 2004       $2.11      $13,244.83          $242.48         $852.74
  301.  Oct 30, 2004       $1.64      $13,246.47          $242.95         $609.79
  302.  Nov  6, 2004       $1.17      $13,247.64          $243.42         $366.37
  303.  Nov 13, 2004       $0.70      $13,248.34          $243.89         $122.48
  304.  Nov 20, 2004       $0.24      $13,248.58          $122.48           $0.00
  305.  
  306.  
  307.                      Last Payment was         $    122.72
  308.  
  309.                      Total Interest paid was  $ 13,248.58
  310.