Year: Matching principal and interest method: the monthly repayment amount of principal and interest is: 5970.52 yuan, and the total repayment amount is:
1074693.6 yuan, and the total interest payable: 3 14693.6 yuan. The interest paid in 1 month is: 3103.33; The first 1 month repayment principal is: 2867.438+09.
Details of repayment in the first year are as follows:
Interest principal of the number of periods
1 3 103.33 2867. 19
2 309 1.63 2878.89
3 3079.87 2890.65
4 3068.07 2902.45
5 3056.22 29 14.3
6 3044.32 2926.2
7 3032.37 2938. 15
8 3020.37 2950. 15
9 3008.33 2962. 19
10 2996.23 2974.29
1 1 2984.08 2986.44
12 297 1.89 2998.63