회차 |
|
상환일 |
|
월금융비용 |
|
납입원금 |
|
이자 |
|
납입원금합계 |
|
잔금 |
1 |
|
1998-2-1 |
|
506,461 |
|
291,667 |
|
214,795 |
|
291,667 |
|
13,708,333 |
|
2 |
|
1998-3-1 |
|
501,986 |
|
291,667 |
|
210,320 |
|
583,333 |
|
13,416,667 |
|
3 |
|
1998-4-1 |
|
519,566 |
|
291,667 |
|
227,900 |
|
875,000 |
|
13,125,000 |
|
4 |
|
1998-5-1 |
|
507,420 |
|
291,667 |
|
215,753 |
|
1,166,667 |
|
12,833,333 |
|
5 |
|
1998-6-1 |
|
509,658 |
|
291,667 |
|
217,991 |
|
1,458,333 |
|
12,541,667 |
|
6 |
|
1998-7-1 |
|
497,831 |
|
291,667 |
|
206,164 |
|
1,750,000 |
|
12,250,000 |
|
7 |
|
1998-8-1 |
|
499,749 |
|
291,667 |
|
208,082 |
|
2,041,667 |
|
11,958,333 |
|
8 |
|
1998-9-1 |
|
494,795 |
|
291,667 |
|
203,128 |
|
2,333,333 |
|
11,666,667 |
|
9 |
|
1998-10-1 |
|
483,447 |
|
291,667 |
|
191,781 |
|
2,625,000 |
|
11,375,000 |
|
10 |
|
1998-11-1 |
|
484,886 |
|
291,667 |
|
193,219 |
|
2,916,667 |
|
11,083,333 |
|
11 |
|
1998-12-1 |
|
473,858 |
|
291,667 |
|
182,192 |
|
3,208,333 |
|
10,791,667 |
|
12 |
|
1999-1-1 |
|
474,977 |
|
291,667 |
|
183,311 |
|
3,500,000 |
|
10,500,000 |
|
13 |
|
1999-2-1 |
|
470,023 |
|
291,667 |
|
178,356 |
|
3,791,667 |
|
10,208,333 |
|
14 |
|
1999-3-1 |
|
448,288 |
|
291,667 |
|
156,621 |
|
4,083,333 |
|
9,916,667 |
|
15 |
|
1999-4-1 |
|
460,114 |
|
291,667 |
|
168,447 |
|
4,375,000 |
|
9,625,000 |
|
16 |
|
1999-5-1 |
|
449,886 |
|
291,667 |
|
158,219 |
|
4,666,667 |
|
9,333,333 |
|
17 |
|
1999-6-1 |
|
450,205 |
|
291,667 |
|
158,539 |
|
4,958,333 |
|
9,041,667 |
|
18 |
|
1999-7-1 |
|
440,297 |
|
291,667 |
|
148,630 |
|
5,250,000 |
|
8,750,000 |
|
19 |
|
1999-8-1 |
|
440,297 |
|
291,667 |
|
148,630 |
|
5,541,667 |
|
8,458,333 |
|
20 |
|
1999-9-1 |
|
435,342 |
|
291,667 |
|
143,676 |
|
5,833,333 |
|
8,166,667 |
|
21 |
|
1999-10-1 |
|
425,913 |
|
291,667 |
|
134,247 |
|
6,125,000 |
|
7,875,000 |
|
22 |
|
1999-11-1 |
|
425,434 |
|
291,667 |
|
133,767 |
|
6,416,667 |
|
7,583,333 |
|
23 |
|
1999-12-1 |
|
416,324 |
|
291,667 |
|
124,658 |
|
6,708,333 |
|
7,291,667 |
|
24 |
|
2000-1-1 |
|
415,525 |
|
291,667 |
|
123,858 |
|
7,000,000 |
|
7,000,000 |
|
25 |
|
2000-2-1 |
|
410,571 |
|
291,667 |
|
118,904 |
|
7,291,667 |
|
6,708,333 |
|
26 |
|
2000-3-1 |
|
394,589 |
|
291,667 |
|
102,922 |
|
7,583,333 |
|
6,416,667 |
|
27 |
|
2000-4-1 |
|
400,662 |
|
291,667 |
|
108,995 |
|
7,875,000 |
|
6,125,000 |
|
28 |
|
2000-5-1 |
|
392,352 |
|
291,667 |
|
100,685 |
|
8,166,667 |
|
5,833,333 |
|
29 |
|
2000-6-1 |
|
390,753 |
|
291,667 |
|
99,087 |
|
8,458,333 |
|
5,541,667 |
|
30 |
|
2000-7-1 |
|
382,763 |
|
291,667 |
|
91,096 |
|
8,750,000 |
|
5,250,000 |
|
31 |
|
2000-8-1 |
|
380,845 |
|
291,667 |
|
89,178 |
|
9,041,667 |
|
4,958,333 |
|
32 |
|
2000-9-1 |
|
375,890 |
|
291,667 |
|
84,224 |
|
9,333,333 |
|
4,666,667 |
|
33 |
|
2000-10-1 |
|
368,379 |
|
291,667 |
|
76,712 |
|
9,625,000 |
|
4,375,000 |
|
34 |
|
2000-11-1 |
|
365,982 |
|
291,667 |
|
74,315 |
|
9,916,667 |
|
4,083,333 |
|
35 |
|
2000-12-1 |
|
358,790 |
|
291,667 |
|
67,123 |
|
10,208,333 |
|
3,791,667 |
|
36 |
|
2001-1-1 |
|
356,073 |
|
291,667 |
|
64,406 |
|
10,500,000 |
|
3,500,000 |
|
37 |
|
2001-2-1 |
|
351,119 |
|
291,667 |
|
59,452 |
|
10,791,667 |
|
3,208,333 |
|
38 |
|
2001-3-1 |
|
340,890 |
|
291,667 |
|
49,224 |
|
11,083,333 |
|
2,916,667 |
|
39 |
|
2001-4-1 |
|
341,210 |
|
291,667 |
|
49,543 |
|
11,375,000 |
|
2,625,000 |
|
40 |
|
2001-5-1 |
|
334,817 |
|
291,667 |
|
43,151 |
|
11,666,667 |
|
2,333,333 |
|
41 |
|
2001-6-1 |
|
331,301 |
|
291,667 |
|
39,635 |
|
11,958,333 |
|
2,041,667 |
|
42 |
|
2001-7-1 |
|
325,228 |
|
291,667 |
|
33,562 |
|
12,250,000 |
|
1,750,000 |
|
43 |
|
2001-8-1 |
|
321,393 |
|
291,667 |
|
29,726 |
|
12,541,667 |
|
1,458,333 |
|
44 |
|
2001-9-1 |
|
316,438 |
|
291,667 |
|
24,772 |
|
12,833,333 |
|
1,166,667 |
|
45 |
|
2001-10-1 |
|
310,845 |
|
291,667 |
|
19,178 |
|
13,125,000 |
|
875,000 |
|
46 |
|
2001-11-1 |
|
306,530 |
|
291,667 |
|
14,863 |
|
13,416,667 |
|
583,333 |
|
47 |
|
2001-12-1 |
|
301,256 |
|
291,667 |
|
9,589 |
|
13,708,333 |
|
291,667 |
|
48 |
|
2002-1-1 |
|
296,621 |
|
291,667 |
|
4,954 |
|
14,000,000 |
|
0 |
| |