Bank loan interest rate: 5.15, provident fund: 3.25
Equal principal and interest
Total interest: 506,401.26 yuan Total cumulative repayment: 1,666,401.26 yuan
Principal and interest repayment in installments (yuan) Interest repayment (yuan) Principal repayment (yuan) Remaining principal (yuan)
1 6943.34 3711.67 3231.67 1156768.33
2 6943.34 3701.55 3241.79 1153526.54
3 6943.34 3691.4 3251.94 1150274.6
4 6943.34 3681.22 3262.12 1147012.49
5 6943.34 3671.01 3272.33 1143740 .15
Equal principal amount
Total interest: 447255.83 yuan Total cumulative repayment: 1607255.83 yuan
Repayment of principal and interest in installments (yuan) Repayment of interest (yuan) Repayment of principal (yuan) Remaining principal (yuan)
1 8545 3711.67 4833.33 1155166.67
2 8529.53 3696.2 4833.33 1150333.33
3 8514.07 3680.74 4833.33 1145500
4 8498.6 3665.27 4833.33 1140666.67
5 8483.14 3649.81 4833.33 1135833.33