Excuse me: My loan amount is 206,000 yuan, and the interest rate is reduced by 15% by repayment with equal principal and interest. Since February 7, 1965, the repayment has been made at 438+00. The monthly details are shown in the figure. The answer is as follows:

"206 thousand yuan loan, 20 years equal principal and interest repayment schedule.

(20 10, 12 for the first repayment, with a 15% interest rate) "

Repay on a monthly basis, and reserve the principal, interest and remaining principal at the annual interest rate.

1 1384.55 488.63 895.93 2055 1 1.37 5.2 190%

2 1 409.99 478.34 931.65 205033.04 5.4400% 2011year1monthly interest rate adjustment

3 1409.99 480.5 1 929.48 204552.53 5.4400%

4 1409.99 482.69 927.30 204069.84 5.4400%

5 1409.99 484.87 925. 12 203584.97 5.4400%

6 1409.99 487.07 922.92 203097.89 5.4400%

7 1409.99 489.28 920.7 1 202608.6 1 5.4400%

8 1409.99 49 1.50 9 18.49 202 1 17. 12 5.4400%

9 1409.99 493.73 9 16.26 20 1623.39 5.4400%

10 1409.99 495.96 9 14.03 20 1 127.42 5.4400%

1 1 1409.99 498.2 1 9 1 1.78 200629.2 1 5.4400%

12 1409.99 500.47 909.52 200 128.74 5.4400%

13 1409.99 502.74 907.25 199626.00 5.4400%

141472.04475.16 996.88199150.84 5.9925% 20121interest rate adjustment.

15 1472.04 477.53 994.5 1 198673.3 1 5.9925%

16 1472.04 479.9 1 992. 12 198 193.40 5.9925%

17 1472.04 482.3 1 989.73 1977 1 1.09 5.9925%

18 1472.04 484.72 987.32 197226.37 5.9925%

19 1472.04 487. 14 984.90 196739.23 5.9925%

20 1472.04 489.57 982.47 196249.66 5.9925%

2 1 1472.04 492.02 980.02 195757.64 5.9925%

22 1472.04 494.47 977.56 195263. 17 5.9925%

23 1472.04 496.94 975. 10 194766.23 5.9925%

24 1472.04 499.42 972.6 1 194266.80 5.9925%

25 1472.04 50 1.92 970. 12 193764.89 5.9925%

261426.17 527.18 898.99193237.70 5.5675% 20131interest rate adjustment.

27 1426. 17 529.63 896.54 192708.08 5.5675%

28 1426. 17 532.08 894.09 192 175.99 5.5675%

29 1426. 17 534.55 89 1.62 19 164 1.44 5.5675%

30 1426. 17 537.03 889. 14 19 1 104.4 1 5.5675%

3 1 1426. 17 539.52 886.64 190564.88 5.5675%

32 1426. 17 542.03 884. 14 190022.86 5.5675%

33 1426. 17 544.54 88 1.63 189478.3 1 5.5675%

34 1426. 17 547.07 879. 10 18893 1.25 5.5675%

35 1426. 17 549.6 1 876.56 18838 1.64 5.5675%

36 1426. 17 552. 16 874.0 1 187829.48 5.5675%

37 1426. 17 554.72 87 1.45 187274.76 5.5675%

If you are satisfied, please adopt it.