RNS Number:2770B
Income Partners Asian Coll.Ass.I Ld
27 July 2004



RE: Income Partners Asian Collateralized Assets I Limited - Interest and
Principal Payments                                          Dated July 26, 2004

Value Date:  July 29, 2004

Interest Accrual for the Period:      January 30, 2004     to    July 30, 2004
Accrual Basis:                            Actual/360
Number of Days:                             182.00 days
6 Month LIBOR                            1.170000%


Payments from the Interest Subaccount (1/835102/005):

                                                                     Total
                                       Interest   Principal       Payment from
                                       Payment    Payment    Interest SubAccount
Senior Notes:                          359,296.96    0.00        359,296.96
Subordinated Notes:                          0.00    0.00              0.00

Payment form the Principal Subaccount (1/835497/018):


                                                                     Total
                                 Interest       Principal        Payment from
                                 Payment        Payment     Principal SubAccount
Senior Notes:                    206,247.07   36,138,845.07       36,345,092.14
Subordinated Notes:                    0.00            0.00                0.00

Total Interest to be paid to Senior Notes & Subordinated Notes:     565,544.03
Total Principal to be paid on the Senior Notes:                  36,138,845.07

Grand total from the Interest and Principal Subaccounts:         36,704,389.10


               Income Partners Asian Collateralized Assets I Limited
                                  Payment Date
                                  July 30, 2004

                                  Supporting Information


Interest Accrual for the Period:      January 30, 2004     to    July 30, 2004
Accrual Basis:                            Actual/360
Number of Days:                             182.00 days
6 Month LIBOR                            1.170000%


                                  Aggregate Detail

Interest Payments:

                                                                           Interest    Interest       Payment
                                                                           Payment     Payment       Amount
Note           Balance        Interest Rate   Interest     Add'I Interest  Amount Due  Amount Paid  Per $1,000,000*

Senior Notes   78,778,769.31    1.420000%     565,544.03       0.00        565,544.03   565,544.03     5,655.44
Subordinated
Notes          54,000,000.00    0.000000%           0.00       0.00              0.00         0.00         0.00


Principal Payments:
                                                                            
Note          Balance        Principal      Principal      New Balance    Payment         Factor**    Original 
                                Due            Paid                        Amount                     Balance
                                                                          Per $1,000,000*

Senior Notes  78,778,769.31  36,138,845.07  36,138,845.07   42,639,924.24   361,388.45    0.78778769  100,000,000.00
Subordinated 
Notes         54,000,000.00           0.00           0.00   54,000,000.00         0.00    1.00000000   54,000,000.00

* The Per $1,000,000 amount is based on the Adjusted Denomination (balance)

Adjusted Denomination means, US$1,000,000 such amount as adjusted from time to
time by deduction of each amount applied in redemption in part of each 
US$1,000,000 principal amount of Senior Notes.

** The factor is calculated based on the balance prior to the principal paydown.



Interest Accrual for the Period:      January 30, 2004     to    July 30, 2004
Accrual Basis:                            Actual/360
Number of Days:                             182.00 days
6 Month LIBOR                            1.170000%


                                  U.S. Noteholder Detail

U.S. Noteholder Interest Payments:
                                                                           Interest    Interest       Payment
                                                                           Payment     Payment       Amount
Note           Balance        Interest Rate   Interest     Add'I Interest  Amount Due  Amount Paid  Per $1,000,000*

Senior Notes   25,996,993.87   1.420000%      186,629.53           0.00    186,629.53  186,629.53     5,655.44
Subordinated
Notes                   0.00   0.000000%            0.00           0.00          0.00        0.00         0.00


U.S. Noteholder Principal Payments:

Note          Balance        Principal      Principal      New Balance        Payment         Factor**    Original 
                                Due            Paid                            Amount                     Balance
                                                                             Per $1,000,000*

Senior Notes  25,996,993.87  11,925,818.87   11,925,818.87   14,071,175.00     361,388.45    0.78778769  33,000,000.00
Subordinated
Notes                  0.00           0.00            0.00            0.00           0.00    1.00000000           0.00


* The Per $1,000,000 amount is based on the Adjusted Denomination (balance)

Adjusted Denomination means, US$1,000,000 such amount as adjusted from time to
time by deduction of each amount applied in redemption in part of each 
US$1,000,000 principal amount of Senior Notes.

** The factor is calculated based on the balance prior to the principal paydown.



Interest Accrual for the Period:      January 30, 2004     to    July 30, 2004
Accrual Basis:                            Actual/360
Number of Days:                             182.00 days
6 Month LIBOR                            1.170000%



                                 Non-U.S. Noteholder Detail

Non-U.S. Noteholder Interest Payment:

                                                                           Interest    Interest       Payment
                                                                           Payment     Payment       Amount
Note           Balance        Interest Rate   Interest     Add'I Interest  Amount Due  Amount Paid  Per $1,000,000*

Senior Notes   52,781,775.44   1.420000%      378,914.50           0.00    378,914.50   378,914.50      5,655.44
Subordinated
Notes          54,000,000.00   0.000000%            0.00           0.00          0.00         0.00          0.00


Non-U.S. Noteholder Principal Payments:

Note          Balance        Principal      Principal      New Balance        Payment       Factor**      Original 
                                Due            Paid                            Amount                     Balance
                                                                           Per $1,000,000*

Senior Notes  52,781,775.44   24,213,026.19  24,213,026.19   28,568,749.24   361,388.45     0.78778769   67,000,000.00
Subordinated
Notes         54,000,000.00            0.00           0.00   54,000,000.00         0.00     1.00000000   54,000,000.00


* The Per $1,000,000 amount is based on the Adjusted Denomination (balance)

Adjusted Denomination means, US$1,000,000 such amount as adjusted from time to
time by deduction of each amount applied in redemption in part of each 
US$1,000,000 principal amount of Senior Notes.

** The factor is calculated based on the balance prior to the principal paydown.





                      This information is provided by RNS
            The company news service from the London Stock Exchange


END
RC UBANRSKRBUAR

Relx Fin 27 (LSE:97KM)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more Relx Fin 27 Charts.
Relx Fin 27 (LSE:97KM)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more Relx Fin 27 Charts.