| 月份 | 本金 | 利息 | 供款 | 本金 | | 01 YR1 | 10000.00 | 35.32 | 319.42 | 9715.90 | | 02 YR1 | 9715.90 | 30.99 | 319.42 | 9427.47 | | 03 YR1 | 9427.47 | 33.30 | 319.42 | 9141.35 | | 04 YR1 | 9141.35 | 31.24 | 319.42 | 8853.17 | | 05 YR1 | 8853.17 | 31.27 | 319.42 | 8565.02 | | 06 YR1 | 8565.02 | 29.27 | 319.42 | 8274.87 | | 07 YR1 | 8274.87 | 29.22 | 319.42 | 7984.67 | | 08 YR1 | 7984.67 | 28.20 | 319.42 | 7693.45 | | 09 YR1 | 7693.45 | 26.29 | 319.42 | 7400.33 | | 10 YR1 | 7400.33 | 26.14 | 319.42 | 7107.05 | | 11 YR1 | 7107.05 | 24.29 | 319.42 | 6811.92 | | 12 YR1 | 6811.92 | 24.06 | 319.42 | 6516.55 |
|
| 349.5935 | (YR1 利息) |
| 月份 | 本金 | 利息 | 供款 | 本金 | | 01 YR2 | 6516.55 | 23.01 | 319.42 | 6220.15 | | 02 YR2 | 6220.15 | 19.84 | 319.42 | 5920.57 | | 03 YR2 | 5920.57 | 20.91 | 319.42 | 5622.06 | | 04 YR2 | 5622.06 | 19.22 | 319.42 | 5321.86 | | 05 YR2 | 5321.86 | 18.80 | 319.42 | 5021.23 | | 06 YR2 | 5021.23 | 17.16 | 319.42 | 4718.97 | | 07 YR2 | 4718.97 | 16.67 | 319.42 | 4416.22 | | 08 YR2 | 4416.22 | 15.60 | 319.42 | 4112.40 | | 09 YR2 | 4112.40 | 14.06 | 319.42 | 3807.03 | | 10 YR2 | 3807.03 | 13.45 | 319.42 | 3501.06 | | 11 YR2 | 3501.06 | 11.97 | 319.42 | 3193.60 | | 12 YR2 | 3193.60 | 11.28 | 319.42 | 2885.46 |
|
| 201.9475 | (YR2 利息) |
| 月份 | 本金 | 利息 | 供款 | 本金 | | 01 YR3 | 2885.46 | 10.19 | 319.42 | 2576.23 | | 02 YR3 | 2576.23 | 8.22 | 319.42 | 2265.03 | | 03 YR3 | 2265.03 | 8.00 | 319.42 | 1953.61 | | 04 YR3 | 1953.61 | 6.68 | 319.42 | 1640.87 | | 05 YR3 | 1640.87 | 5.80 | 319.42 | 1327.24 | | 06 YR3 | 1327.24 | 4.54 | 319.42 | 1012.36 | | 07 YR3 | 1012.36 | 3.58 | 319.42 | 696.51 | | 08 YR3 | 696.51 | 2.46 | 319.42 | 379.55 | | 09 YR3 | 379.55 | 1.30 | 319.42 | 61.43 | | 10 YR3 | 61.43 | 0.22 | 319.42 | -257.77 | | 11 YR3 | -257.77 | 0.00 | 319.42 | -577.19 | | 12 YR3 | -577.19 | 0.00 | 319.42 | -896.61 |
|
| 50.96613 | (YR3 利息) |
總利息是 RM602.51 (根據房貸的計算方式)
[ 本帖最后由 mjchua 于 28-10-2008 10:46 PM 编辑 ] |