Anda di halaman 1dari 6

SR Age 期限-年 Charges Amounts Re-Payment Balance Remark

(月/年) Interest (Interest) Installment Extra Pay Total C/F


450,000.00
1 53 Mar-18 6.60% 2,475.00 3,675.55 3,675.55 448,799.45
2 Apr-18 6.60% 2,468.40 3,675.55 3,675.55 447,592.30
3 May-18 6.60% 2,461.76 3,675.55 3,675.55 446,378.50
4 Jun-18 6.60% 2,455.08 3,675.55 3,675.55 445,158.04
5 Jul-18 6.60% 2,448.37 3,675.55 3,675.55 443,930.86
6 Aug-18 6.60% 2,441.62 3,675.55 3,675.55 442,696.93
7 Sep-18 6.60% 2,434.83 3,675.55 3,675.55 441,456.21
8 Oct-18 6.60% 2,428.01 3,675.55 3,675.55 440,208.67
9 Nov-18 6.60% 2,421.15 3,675.55 3,675.55 438,954.27
10 Dec-18 6.60% 2,414.25 3,675.55 3,675.55 437,692.96
11 Jan-19 6.60% 2,407.31 3,675.55 3,675.55 436,424.72
12 Feb-19 6.60% 2,400.34 3,675.55 3,675.55 435,149.51
13 Mar-19 6.60% 2,393.32 3,675.55 3,675.55 433,867.28
14 Apr-19 6.60% 2,386.27 3,675.55 3,675.55 432,578.00
15 May-19 6.60% 2,379.18 3,675.55 3,675.55 431,281.63
16 Jun-19 6.60% 2,372.05 3,675.55 3,675.55 429,978.13
17 Jul-19 6.60% 2,364.88 3,675.55 3,675.55 428,667.46
18 Aug-19 6.60% 2,357.67 3,675.55 3,675.55 427,349.58
19 Sep-19 6.60% 2,350.42 3,675.55 3,675.55 426,024.45
20 Oct-19 6.60% 2,343.13 3,675.55 3,675.55 424,692.04
21 Nov-19 6.60% 2,335.81 3,675.55 3,675.55 423,352.30
22 Dec-19 6.60% 2,328.44 3,675.55 3,675.55 422,005.18
23 Jan-20 6.60% 2,321.03 3,675.55 3,675.55 420,650.66
24 Feb-20 6.60% 2,313.58 3,675.55 3,675.55 419,288.69
25 Mar-20 6.60% 2,306.09 3,675.55 3,675.55 417,919.23
26 Apr-20 6.60% 2,298.56 3,675.55 3,675.55 416,542.23
27 May-20 6.60% 2,290.98 3,675.55 3,675.55 415,157.67
28 Jun-20 6.60% 2,283.37 3,675.55 3,675.55 413,765.48
29 Jul-20 6.60% 2,275.71 3,675.55 3,675.55 412,365.64
30 Aug-20 6.60% 2,268.01 3,675.55 3,675.55 410,958.10
31 Sep-20 6.60% 2,260.27 3,675.55 3,675.55 409,542.82
32 Oct-20 6.60% 2,252.49 3,675.55 3,675.55 408,119.76
33 Nov-20 6.60% 2,244.66 3,675.55 3,675.55 406,688.87
34 Dec-20 6.60% 2,236.79 3,675.55 3,675.55 405,250.11
35 Jan-21 6.60% 2,228.88 3,675.55 3,675.55 403,803.43
36 Feb-21 6.60% 2,220.92 3,675.55 3,675.55 402,348.80
37 Mar-21 6.60% 2,212.92 3,675.55 3,675.55 400,886.17
38 Apr-21 6.60% 2,204.87 3,675.55 3,675.55 399,415.49
39 May-21 6.60% 2,196.79 3,675.55 3,675.55 397,936.73
40 Jun-21 6.60% 2,188.65 3,675.55 3,675.55 396,449.83
41 Jul-21 6.60% 2,180.47 3,675.55 3,675.55 394,954.76
42 Aug-21 6.60% 2,172.25 3,675.55 3,675.55 393,451.46

1 of 6
SR Age 期限-年 Charges Amounts Re-Payment Balance Remark
(月/年) Interest (Interest) Installment Extra Pay Total C/F
43 Sep-21 6.60% 2,163.98 3,675.55 3,675.55 391,939.89
44 Oct-21 6.60% 2,155.67 3,675.55 3,675.55 390,420.01
45 Nov-21 6.60% 2,147.31 3,675.55 3,675.55 388,891.77
46 Dec-21 6.60% 2,138.90 3,675.55 3,675.55 387,355.12
47 Jan-22 6.60% 2,130.45 3,675.55 3,675.55 385,810.03
48 Feb-22 6.60% 2,121.96 3,675.55 3,675.55 384,256.43
49 Mar-22 6.60% 2,113.41 3,675.55 3,675.55 382,694.29
50 Apr-22 6.60% 2,104.82 3,675.55 3,675.55 381,123.56
51 May-22 6.60% 2,096.18 3,675.55 3,675.55 379,544.19
52 Jun-22 6.60% 2,087.49 3,675.55 3,675.55 377,956.13
53 Jul-22 6.60% 2,078.76 3,675.55 3,675.55 376,359.34
54 Aug-22 6.60% 2,069.98 3,675.55 3,675.55 374,753.77
55 Sep-22 6.60% 2,061.15 3,675.55 3,675.55 373,139.36
56 Oct-22 6.60% 2,052.27 3,675.55 3,675.55 371,516.08
57 Nov-22 6.60% 2,043.34 3,675.55 3,675.55 369,883.87
58 Dec-22 6.60% 2,034.36 3,675.55 3,675.55 368,242.68
59 Jan-23 6.60% 2,025.33 3,675.55 3,675.55 366,592.47
60 Feb-23 6.60% 2,016.26 3,675.55 3,675.55 364,933.17
61 Mar-23 6.60% 2,007.13 3,675.55 3,675.55 363,264.76
62 Apr-23 6.60% 1,997.96 3,675.55 3,675.55 361,587.16
63 May-23 6.60% 1,988.73 3,675.55 3,675.55 359,900.34
64 Jun-23 6.60% 1,979.45 3,675.55 3,675.55 358,204.24
65 Jul-23 6.60% 1,970.12 3,675.55 3,675.55 356,498.82
66 Aug-23 6.60% 1,960.74 3,675.55 3,675.55 354,784.01
67 Sep-23 6.60% 1,951.31 3,675.55 3,675.55 353,059.77
68 Oct-23 6.60% 1,941.83 3,675.55 3,675.55 351,326.05
69 Nov-23 6.60% 1,932.29 3,675.55 3,675.55 349,582.79
70 Dec-23 6.60% 1,922.71 3,675.55 3,675.55 347,829.95
71 Jan-24 6.60% 1,913.06 3,675.55 3,675.55 346,067.46
72 Feb-24 6.60% 1,903.37 3,675.55 3,675.55 344,295.29
73 Mar-24 6.60% 1,893.62 3,675.55 3,675.55 342,513.36
74 Apr-24 6.60% 1,883.82 3,675.55 3,675.55 340,721.63
75 May-24 6.60% 1,873.97 3,675.55 3,675.55 338,920.05
76 Jun-24 6.60% 1,864.06 3,675.55 3,675.55 337,108.56
77 Jul-24 6.60% 1,854.10 3,675.55 3,675.55 335,287.11
78 Aug-24 6.60% 1,844.08 3,675.55 3,675.55 333,455.64
79 Sep-24 6.60% 1,834.01 3,675.55 3,675.55 331,614.09
80 Oct-24 6.60% 1,823.88 3,675.55 3,675.55 329,762.42
81 Nov-24 6.60% 1,813.69 3,675.55 3,675.55 327,900.57
82 Dec-24 6.60% 1,803.45 3,675.55 3,675.55 326,028.47
83 Jan-25 6.60% 1,793.16 3,675.55 3,675.55 324,146.08
84 Feb-25 6.60% 1,782.80 3,675.55 3,675.55 322,253.33
85 Mar-25 6.60% 1,772.39 3,675.55 3,675.55 320,350.17
86 Apr-25 6.60% 1,761.93 3,675.55 3,675.55 318,436.55
87 May-25 6.60% 1,751.40 3,675.55 3,675.55 316,512.40
88 Jun-25 6.60% 1,740.82 3,675.55 3,675.55 314,577.67

2 of 6
SR Age 期限-年 Charges Amounts Re-Payment Balance Remark
(月/年) Interest (Interest) Installment Extra Pay Total C/F
89 Jul-25 6.60% 1,730.18 3,675.55 3,675.55 312,632.29
90 Aug-25 6.60% 1,719.48 3,675.55 3,675.55 310,676.22
91 Sep-25 6.60% 1,708.72 3,675.55 3,675.55 308,709.39
92 Oct-25 6.60% 1,697.90 3,675.55 3,675.55 306,731.74
93 Nov-25 6.60% 1,687.02 3,675.55 3,675.55 304,743.22
94 Dec-25 6.60% 1,676.09 3,675.55 3,675.55 302,743.76
95 Jan-26 6.60% 1,665.09 3,675.55 3,675.55 300,733.30
96 Feb-26 6.60% 1,654.03 3,675.55 3,675.55 298,711.78
97 Mar-26 6.60% 1,642.91 3,675.55 3,675.55 296,679.14
98 Apr-26 6.60% 1,631.74 3,675.55 3,675.55 294,635.33
99 May-26 6.60% 1,620.49 3,675.55 3,675.55 292,580.27
100 Jun-26 6.60% 1,609.19 3,675.55 3,675.55 290,513.91
101 Jul-26 6.60% 1,597.83 3,675.55 3,675.55 288,436.19
102 Aug-26 6.60% 1,586.40 3,675.55 3,675.55 286,347.04
103 Sep-26 6.60% 1,574.91 3,675.55 3,675.55 284,246.40
104 Oct-26 6.60% 1,563.36 3,675.55 3,675.55 282,134.20
105 Nov-26 6.60% 1,551.74 3,675.55 3,675.55 280,010.39
106 Dec-26 6.60% 1,540.06 3,675.55 3,675.55 277,874.90
107 Jan-27 6.60% 1,528.31 3,675.55 3,675.55 275,727.66
108 Feb-27 6.60% 1,516.50 3,675.55 3,675.55 273,568.61
109 Mar-27 6.60% 1,504.63 3,675.55 3,675.55 271,397.69
110 Apr-27 6.60% 1,492.69 3,675.55 3,675.55 269,214.83
111 May-27 6.60% 1,480.68 3,675.55 3,675.55 267,019.96
112 Jun-27 6.60% 1,468.61 3,675.55 3,675.55 264,813.02
113 Jul-27 6.60% 1,456.47 3,675.55 3,675.55 262,593.94
114 Aug-27 6.60% 1,444.27 3,675.55 3,675.55 260,362.66
115 Sep-27 6.60% 1,431.99 3,675.55 3,675.55 258,119.10
116 Oct-27 6.60% 1,419.66 3,675.55 3,675.55 255,863.21
117 Nov-27 6.60% 1,407.25 3,675.55 3,675.55 253,594.91
118 Dec-27 6.60% 1,394.77 3,675.55 3,675.55 251,314.13
119 Jan-28 6.60% 1,382.23 3,675.55 3,675.55 249,020.80
120 Feb-28 6.60% 1,369.61 3,675.55 3,675.55 246,714.87
121 Mar-28 6.60% 1,356.93 3,675.55 3,675.55 244,396.25
122 Apr-28 6.60% 1,344.18 3,675.55 3,675.55 242,064.88
123 May-28 6.60% 1,331.36 3,675.55 3,675.55 239,720.69
124 Jun-28 6.60% 1,318.46 3,675.55 3,675.55 237,363.60
125 Jul-28 6.60% 1,305.50 3,675.55 3,675.55 234,993.55
126 Aug-28 6.60% 1,292.46 3,675.55 3,675.55 232,610.47
127 Sep-28 6.60% 1,279.36 3,675.55 3,675.55 230,214.27
128 Oct-28 6.60% 1,266.18 3,675.55 3,675.55 227,804.90
129 Nov-28 6.60% 1,252.93 3,675.55 3,675.55 225,382.28
130 Dec-28 6.60% 1,239.60 3,675.55 3,675.55 222,946.33
131 Jan-29 6.60% 1,226.20 3,675.55 3,675.55 220,496.99
132 60 Feb-29 6.60% 1,212.73 3,675.55 3,675.55 218,034.17
133 Mar-29 6.60% 1,199.19 3,675.55 3,675.55 215,557.81
134 Apr-29 6.60% 1,185.57 3,675.55 3,675.55 213,067.83

3 of 6
SR Age 期限-年 Charges Amounts Re-Payment Balance Remark
(月/年) Interest (Interest) Installment Extra Pay Total C/F
135 May-29 6.60% 1,171.87 3,675.55 3,675.55 210,564.15
136 Jun-29 6.60% 1,158.10 3,675.55 3,675.55 208,046.70
137 Jul-29 6.60% 1,144.26 3,675.55 3,675.55 205,515.41
138 Aug-29 6.60% 1,130.33 3,675.55 3,675.55 202,970.19
139 Sep-29 6.60% 1,116.34 3,675.55 3,675.55 200,410.98
140 Oct-29 6.60% 1,102.26 3,675.55 3,675.55 197,837.69
141 Nov-29 6.60% 1,088.11 3,675.55 3,675.55 195,250.25
142 Dec-29 6.60% 1,073.88 3,675.55 3,675.55 192,648.57
143 Jan-30 6.60% 1,059.57 3,675.55 3,675.55 190,032.59
144 Feb-30 6.60% 1,045.18 3,675.55 3,675.55 187,402.22
145 Mar-30 6.60% 1,030.71 3,675.55 3,675.55 184,757.38
146 Apr-30 6.60% 1,016.17 3,675.55 3,675.55 182,098.00
147 May-30 6.60% 1,001.54 3,675.55 3,675.55 179,423.99
148 Jun-30 6.60% 986.83 3,675.55 3,675.55 176,735.27
149 Jul-30 6.60% 972.04 3,675.55 3,675.55 174,031.76
150 Aug-30 6.60% 957.17 3,675.55 3,675.55 171,313.39
151 Sep-30 6.60% 942.22 3,675.55 3,675.55 168,580.06
152 Oct-30 6.60% 927.19 3,675.55 3,675.55 165,831.70
153 Nov-30 6.60% 912.07 3,675.55 3,675.55 163,068.22
154 Dec-30 6.60% 896.88 3,675.55 3,675.55 160,289.55
155 Jan-31 6.60% 881.59 3,675.55 3,675.55 157,495.59
156 Feb-31 6.60% 866.23 3,675.55 3,675.55 154,686.27
157 Mar-31 6.60% 850.77 3,675.55 3,675.55 151,861.49
158 Apr-31 6.60% 835.24 3,675.55 3,675.55 149,021.18
159 May-31 6.60% 819.62 3,675.55 3,675.55 146,165.25
160 Jun-31 6.60% 803.91 3,675.55 3,675.55 143,293.61
161 Jul-31 6.60% 788.11 3,675.55 3,675.55 140,406.17
162 Aug-31 6.60% 772.23 3,675.55 3,675.55 137,502.86
163 Sep-31 6.60% 756.27 3,675.55 3,675.55 134,583.57
164 Oct-31 6.60% 740.21 3,675.55 3,675.55 131,648.23
165 Nov-31 6.60% 724.07 3,675.55 3,675.55 128,696.75
166 Dec-31 6.60% 707.83 3,675.55 3,675.55 125,729.03
167 Jan-32 6.60% 691.51 3,675.55 3,675.55 122,744.99
168 Feb-32 6.60% 675.10 3,675.55 3,675.55 119,744.53
169 Mar-32 6.60% 658.59 3,675.55 3,675.55 116,727.58
170 Apr-32 6.60% 642.00 3,675.55 3,675.55 113,694.03
171 May-32 6.60% 625.32 3,675.55 3,675.55 110,643.80
172 Jun-32 6.60% 608.54 3,675.55 3,675.55 107,576.79
173 Jul-32 6.60% 591.67 3,675.55 3,675.55 104,492.91
174 Aug-32 6.60% 574.71 3,675.55 3,675.55 101,392.07
175 Sep-32 6.60% 557.66 3,675.55 3,675.55 98,274.18
176 Oct-32 6.60% 540.51 3,675.55 3,675.55 95,139.14
177 Nov-32 6.60% 523.27 3,675.55 3,675.55 91,986.85
178 Dec-32 6.60% 505.93 3,675.55 3,675.55 88,817.23
179 Jan-33 6.60% 488.49 3,675.55 3,675.55 85,630.18
180 Feb-33 6.60% 470.97 3,675.55 3,675.55 82,425.59

4 of 6
SR Age 期限-年 Charges Amounts Re-Payment Balance Remark
(月/年) Interest (Interest) Installment Extra Pay Total C/F
181 Mar-33 6.60% 453.34 3,675.55 3,675.55 79,203.38
182 Apr-33 6.60% 435.62 3,675.55 3,675.55 75,963.45
183 May-33 6.60% 417.80 3,675.55 3,675.55 72,705.70
184 Jun-33 6.60% 399.88 3,675.55 3,675.55 69,430.03
185 Jul-33 6.60% 381.87 3,675.55 3,675.55 66,136.35
186 Aug-33 6.60% 363.75 3,675.55 3,675.55 62,824.55
187 Sep-33 6.60% 345.54 3,675.55 3,675.55 59,494.53
188 Oct-33 6.60% 327.22 3,675.55 3,675.55 56,146.20
189 Nov-33 6.60% 308.80 3,675.55 3,675.55 52,779.45
190 Dec-33 6.60% 290.29 3,675.55 3,675.55 49,394.19
191 Jan-34 6.60% 271.67 3,675.55 3,675.55 45,990.31
192 Feb-34 6.60% 252.95 3,675.55 3,675.55 42,567.71
193 Mar-34 6.60% 234.12 3,675.55 3,675.55 39,126.28
194 Apr-34 6.60% 215.19 3,675.55 3,675.55 35,665.92
195 May-34 6.60% 196.16 3,675.55 3,675.55 32,186.54
196 Jun-34 6.60% 177.03 3,675.55 3,675.55 28,688.01
197 Jul-34 6.60% 157.78 3,675.55 3,675.55 25,170.25
198 Aug-34 6.60% 138.44 3,675.55 3,675.55 21,633.13
199 Sep-34 6.60% 118.98 3,675.55 3,675.55 18,076.56
200 Oct-34 6.60% 99.42 3,675.55 3,675.55 14,500.44
201 Nov-34 6.60% 79.75 3,675.55 3,675.55 10,904.64
202 Dec-34 6.60% 59.98 3,675.55 3,675.55 7,289.06
203 Jan-35 6.60% 40.09 3,675.55 3,675.55 3,653.60
204 Feb-35 6.60% 20.09 3,675.55 3,675.55 (1.85)
205 Mar-35 6.60% (0.01) 3,675.55 3,675.55 (3,677.41)
206 Apr-35 6.60% (20.23) 3,675.55 3,675.55 (7,373.19)
207 May-35 6.60% (40.55) 3,675.55 3,675.55 (11,089.29)
208 Jun-35 6.60% (60.99) 3,675.55 3,675.55 (14,825.83)

5 of 6
28/1/2018
Revision:0

(3,675.55)

INTEREST 6.6%
TERM : 204 MONTHS
LOAN : 450,000
HOUSE PRICE 500,000
DOWN PAYMENT 50,000

6 of 6