| Date Updated : 27/01/2009 |
Simulation Hypothesis : collateral scheduled amortization
| Date | Outstanding Balance | Interest | Principal | Payment | Currency | | 25/10/2005 | 1 000,00 | 0,00 | 0,00 | 0,00 | EUR | | 27/02/2006 | 942,59 | 6,50 | 57,41 | 63,91 | EUR | | 26/05/2006 | 861,18 | 6,44 | 81,41 | 87,85 | EUR | | 25/08/2006 | 770,43 | 6,69 | 90,75 | 97,44 | EUR | | 27/11/2006 | 685,74 | 6,88 | 84,69 | 91,57 | EUR | | 26/02/2007 | 571,22 | 6,56 | 114,52 | 121,08 | EUR | | 25/05/2007 | 461,00 | 5,60 | 110,22 | 115,82 | EUR | | 27/08/2007 | 342,97 | 5,12 | 118,03 | 123,15 | EUR | | 26/11/2007 | 231,36 | 4,23 | 111,61 | 115,84 | EUR | | 25/02/2008 | 114,71 | 2,83 | 116,65 | 119,48 | EUR | | 26/05/2008 | 15,09 | 1,31 | 99,62 | 100,93 | EUR | | 25/08/2008 | 0,00 | 0,19 | 15,09 | 15,28 | EUR | | | | Array created by LINCOLN |
|