期數 | 承上餘額 | 當期供款# | 當期利息 | 當期本金 | 尚欠餘額 |
1 | 3,000,000 | 28,281 | 6,370 | 21,911 | 2,978,089 |
2 | 2,978,089 | 28,281 | 5,915 | 22,366 | 2,955,723 |
3 | 2,955,723 | 28,281 | 6,276 | 22,005 | 2,933,718 |
4 | 2,933,718 | 28,281 | 6,028 | 22,253 | 2,911,465 |
5 | 2,911,465 | 28,281 | 6,182 | 22,099 | 2,889,366 |
6 | 2,889,366 | 28,281 | 5,937 | 22,344 | 2,867,022 |
7 | 2,867,022 | 28,281 | 6,088 | 22,193 | 2,844,829 |
8 | 2,844,829 | 28,281 | 6,040 | 22,241 | 2,822,588 |
9 | 2,822,588 | 28,281 | 5,800 | 22,481 | 2,800,107 |
10 | 2,800,107 | 28,281 | 5,945 | 22,336 | 2,777,772 |