|
发表于 13-9-2011 15:19:35|来自:新加坡
|
显示全部楼层
下面是我是PR 时的房贷, 你可以看看:3.75% 利息,跟政府借的,你看前几年,不要混淆哦。
Year Opening Loan Balance Interest Rate Monthly Instalment Payment Total Interest Paid for the year Total Principal Paid for the year Cumulative Interest payment Cumulative Principal payment Closing Loan Balance
1 150,000.00 3.75 771.20 5,561.96 3,692.44 5,561.96 3,692.44 146,307.56
2 146,307.56 3.75 771.20 5,421.11 3,833.29 10,983.07 7,525.73 142,474.27
3 142,474.27 3.75 771.20 5,274.84 3,979.56 16,257.91 11,505.29 138,494.71
4 138,494.71 3.75 771.20 5,123.03 4,131.37 21,380.94 15,636.66 134,363.34
5 134,363.34 3.75 771.20 4,965.42 4,288.98 26,346.36 19,925.64 130,074.36
6 130,074.36 3.75 771.20 4,801.77 4,452.63 31,148.13 24,378.27 125,621.73
7 125,621.73 3.75 771.20 4,631.90 4,622.50 35,780.03 29,000.77 120,999.23
8 120,999.23 3.75 771.19 4,455.55 4,798.73 40,235.58 33,799.50 116,200.50
9 116,200.50 3.75 771.20 4,272.48 4,981.92 44,508.06 38,781.42 111,218.58
10 111,218.58 3.75 771.20 4,082.40 5,172.00 48,590.46 43,953.42 106,046.58
11 106,046.58 3.75 771.19 3,885.08 5,369.20 52,475.54 49,322.62 100,677.38
12 100,677.38 3.75 771.19 3,680.25 5,574.03 56,155.79 54,896.65 95,103.35
13 95,103.35 3.75 771.20 3,467.61 5,786.79 59,623.40 60,683.44 89,316.56
14 89,316.56 3.75 771.20 3,246.82 6,007.58 62,870.22 66,691.02 83,308.98
15 83,308.98 3.75 771.19 3,017.61 6,236.67 65,887.83 72,927.69 77,072.31
16 77,072.31 3.75 771.20 2,779.67 6,474.73 68,667.50 79,402.42 70,597.58
17 70,597.58 3.75 771.19 2,532.66 6,721.62 71,200.16 86,124.04 63,875.96
18 63,875.96 3.75 771.19 2,276.22 6,978.06 73,476.38 93,102.10 56,897.90
19 56,897.90 3.75 771.20 2,010.01 7,244.39 75,486.39 100,346.49 49,653.51
20 49,653.51 3.75 771.20 1,733.61 7,520.79 77,220.00 107,867.28 42,132.72
21 42,132.72 3.75 771.19 1,446.68 7,807.60 78,666.68 115,674.88 34,325.12
22 34,325.12 3.75 771.19 1,148.83 8,105.45 79,815.51 123,780.33 26,219.67
23 26,219.67 3.75 771.20 839.59 8,414.81 80,655.10 132,195.14 17,804.86
24 17,804.86 3.75 771.20 518.53 8,735.87 81,173.63 140,931.01 9,068.99
25 9,068.99 3.75 771.19 185.25 9,069.03 81,358.88 150,000.04 -
|
|