INTEREST IN A MONTH on a MONTH-OPENING PRINCIPAL
Month End Previous Month's Closing Balance Interest Principal plus Interest Monthly Repayment Month End Balance
Jul-1999 $105,000.00 $743.75 $105,743.75 $1,800.00 $103,943.75
Aug-1999 103,943.75 736.27 104,680.02 1,800.00 102,880.02
Sep-1999 102,880.02 728.73 103,608.75 1,800.00 101,808.75
Oct-1999 101,808.75 721.15 102,529.90 1,800.00 100,729.90
Nov-1999 100,729.90 713.50 101,443.40 1,800.00 99,643.40
Dec-1999 99,643.40 705.81 100,349.21 1,800.00 98,549.21
Jan-2000 98,549.21 698.06 99,247.26 1,800.00 97,447.26
Feb-2000 97,447.26 690.25 98,137.52 1,800.00 96,337.52
Mar-2000 96,337.52 682.39 97,019.91 1,800.00 95,219.91
Apr-2000 95,219.91 674.47 95,894.38 1,800.00 94,094.38
May-2000 94,094.38 666.50 94,760.88 1,800.00 92,960.88
Jun-2000 92,960.88 658.47 93,619.36 1,800.00 91,819.36
Jul-2000 91,819.36 650.39 92,469.74 1,800.00 90,669.74
Aug-2000 90,669.74 642.24 91,311.99 1,800.00 89,511.99
Sep-2000 89,511.99 634.04 90,146.03 1,800.00 88,346.03
Oct-2000 88,346.03 625.78 88,971.81 1,800.00 87,171.81
Nov-2000 87,171.81 617.47 87,789.28 1,800.00 85,989.28
Dec-2000 85,989.28 609.09 86,598.37 1,800.00 84,798.37
Jan-2001 84,798.37 600.66 85,399.03 1,800.00 83,599.03
Feb-2001 83,599.03 592.16 84,191.19 1,800.00 82,391.19
Mar-2001 82,391.19 583.60 82,974.79 1,800.00 81,174.79
Apr-2001 81,174.79 574.99 81,749.78 1,800.00 79,949.78
May-2001 79,949.78 566.31 80,516.09 1,800.00 78,716.09
Jun-2001 78,716.09 557.57 79,273.66 1,800.00 77,473.66
Jul-2001 77,473.66 548.77 78,022.43 1,800.00 76,222.43
Aug-2001 76,222.43 539.91 76,762.34 1,800.00 74,962.34
Sep-2001 74,962.34 530.98 75,493.33 1,800.00 73,693.33
Oct-2001 73,693.33 521.99 74,215.32 1,800.00 72,415.32
Nov-2001 72,415.32 512.94 72,928.26 1,800.00 71,128.26
Dec-2001 71,128.26 503.83 71,632.09 1,800.00 69,832.09
Jan-2002 69,832.09 494.64 70,326.73 1,800.00 68,526.73
Feb-2002 68,526.73 485.40 69,012.13 1,800.00 67,212.13
Mar-2002 67,212.13 476.09 67,688.22 1,800.00 65,888.22
Apr-2002 65,888.22 466.71 66,354.92 1,800.00 64,554.92
May-2002 64,554.92 457.26 65,012.19 1,800.00 63,212.19
Jun-2002 63,212.19 447.75 63,659.94 1,800.00 61,859.94
Jul-2002 61,859.94 438.17 62,298.12 1,800.00 60,498.12
Aug-2002 60,498.12 428.53 60,926.64 1,800.00 59,126.64
Sep-2002 59,126.64 418.81 59,545.46 1,800.00 57,745.46
Oct-2002 57,745.46 409.03 58,154.49 1,800.00 56,354.49
Nov-2002 56,354.49 399.18 56,753.67 1,800.00 54,953.67
Dec-2002 54,953.67 389.26 55,342.92 1,800.00 53,542.92
Jan-2003 53,542.92 379.26 53,922.18 1,800.00 52,122.18
Feb-2003 52,122.18 369.20 52,491.38 1,800.00 50,691.38
Mar-2003 50,691.38 359.06 51,050.45 1,800.00 49,250.45
Apr-2003 49,250.45 348.86 49,599.30 1,800.00 47,799.30
May-2003 47,799.30 338.58 48,137.88 1,800.00 46,337.88
Jun-2003 46,337.88 328.23 46,666.11 1,800.00 44,866.11
Jul-2003 44,866.11 317.80 45,183.91 1,800.00 43,383.91
Aug-2003 43,383.91 307.30 43,691.21 1,800.00 41,891.21
Sep-2003 41,891.21 296.73 42,187.94 1,800.00 40,387.94
Oct-2003 40,387.94 286.08 40,674.02 1,800.00 38,874.02
Nov-2003 38,874.02 275.36 39,149.38 1,800.00 37,349.38
Dec-2003 37,349.38 264.56 37,613.94 1,800.00 35,813.94
Jan-2004 35,813.94 253.68 36,067.62 1,800.00 34,267.62
Feb-2004 34,267.62 242.73 34,510.35 1,800.00 32,710.35
Mar-2004 32,710.35 231.70 32,942.05 1,800.00 31,142.05
Apr-2004 31,142.05 220.59 31,362.64 1,800.00 29,562.64
May-2004 29,562.64 209.40 29,772.04 1,800.00 27,972.04
Jun-2004 27,972.04 198.14 28,170.18 1,800.00 26,370.18
Jul-2004 26,370.18 186.79 26,556.96 1,800.00 24,756.96
Aug-2004 24,756.96 175.36 24,932.33 1,800.00 23,132.33
Sep-2004 23,132.33 163.85 23,296.18 1,800.00 21,496.18
Oct-2004 21,496.18 152.26 21,648.44 1,800.00 19,848.44
Nov-2004 $19,848.44 $140.59 $19,989.04 $1,800.00 $18,189.04