ดอกเบี้ย เงินที่จ่ายไป เงินต้น ค่าทนาย ดอกเบี้ยคงค้าง รวม
08/04/2553 66,370.99 3,000.00 13,307.11 82,678.10
30/04/2553 627.34 - 66,370.99 3,000.00 13,934.45 83,305.44
31/05/2553 845.55 - 66,370.99 3,000.00 14,780.00 84,150.99
30/06/2553 818.27 - 66,370.99 3,000.00 15,598.27 84,969.26
31/07/2553 845.55 - 66,370.99 3,000.00 16,443.82 85,814.81
31/08/2553 845.55 - 66,370.99 3,000.00 17,289.37 86,660.36
30/09/2553 818.27 - 66,370.99 3,000.00 18,107.64 87,478.63
31/10/2553 845.55 - 66,370.99 3,000.00 18,953.19 88,324.18
30/11/2553 818.27 - 66,370.99 3,000.00 19,771.46 89,142.45
31/12/2553 845.55 - 66,370.99 3,000.00 20,617.01 89,988.00
31/01/2554 845.55 - 66,370.99 3,000.00 21,462.56 90,833.55
28/02/2554 763.72 5,538.00 66,370.99 3,000.00 16,688.28 86,059.27
31/03/2554 845.55 2,769.00 66,370.99 3,000.00 14,764.83 84,135.82
30/04/2554 818.27 2,769.00 66,370.99 3,000.00 12,814.10 82,185.09
31/05/2554 845.55 2,769.00 66,370.99 3,000.00 10,890.65 80,261.64
30/06/2554 818.27 2,769.00 66,370.99 3,000.00 8,939.92 78,310.91
31/07/2554 845.55 2,769.00 66,370.99 3,000.00 7,016.47 76,387.46
31/08/2554 845.55 2,769.00 66,370.99 3,000.00 5,093.02 74,464.01
30/09/2554 818.27 2,769.00 66,370.99 3,000.00 3,142.29 72,513.28
31/10/2554 845.55 2,769.00 66,370.99 3,000.00 1,218.84 70,589.83
30/11/2554 818.27 2,769.00 66,370.99 2,268.11 - 68,639.10
31/12/2554 845.55 2,769.00 66,370.99 - - 66,715.65
31/01/2555 849.94 2,769.00 66,715.65 - - 64,796.59
28/02/2555 745.60 2,769.00 64,796.59 - - 62,773.19
31/03/2555 799.71 18,876.00 62,773.19 - - 44,696.91
30/04/2555 551.06 2,769.00 44,696.91 - - 42,478.96
31/05/2555 541.17 2,769.00 42,478.96 - - 40,251.13
30/06/2555 496.25 2,769.00 40,251.13 - - 37,978.38
31/07/2555 483.83 2,769.00 37,978.38 - - 35,693.22
31/08/2555 454.72 2,769.00 35,693.22 - - 33,378.94
30/09/2555 411.52 2,889.00 33,378.94 - - 30,901.46
31/10/2555 393.68 2,889.00 30,901.46 - - 28,406.13
30/11/2555 350.21 9,510.00 28,406.13 - - 19,246.35
31/12/2555 245.19 2,889.00 19,246.35 - - 16,602.54
31/01/2556 211.51 2,889.00 16,602.54 - - 13,925.05
29/02/2556 165.96 3,182.00 13,925.05 - - 10,909.01
31/03/2556 138.98 23,418.00 10,909.01 - - -12,370.01
30/04/2556 -152.51 3,182.00 -12,370.01 - - -15,704.52
31/05/2556 -200.07 9,333.00 -15,704.52 - - -25,237.59
30/06/2556 -311.15 3,182.00 -25,237.59 - - -28,730.74
31/07/2556 -366.02 3,182.00 -28,730.74 - - -32,278.76
31/08/2556 -411.22 8,485.00 -32,278.76 - - -41,174.99
30/09/2556 -507.64 3,182.00 -41,174.99 - - -44,864.62
31/10/2556 -571.56 3,369.00 -44,864.62 - - -48,805.18
คิดใหม่ได้แบบนี้ ถูกต้องมั้ยคะ อันนี้ใส่จำนวนเงินที่จ่ายจริงครบทุกงวดแล้วคะ