正确答案：
期数 期初余额 月供 本金部分 利息部分 期末余额1 1280000 ¥-6,832.26 ¥-1,552.26 ¥-5,280.00 ¥1,278,447.742 ¥1,278,447.74 ¥-6,832.26 ¥-1,558.66 ¥-5,273.60 ¥1,276,889.093 ¥1,276,889.09 ¥-6,832.26 ¥-1,565.09 ¥-5,267.17 ¥1,275,324.004 ¥1,275,324.00 ¥-6,832.26 ¥-1,571.54 ¥-5,260.71 ¥1,273,752.455 ¥1,273,752.45 ¥-6,832.26 ¥-1,578.03 ¥-5,254.23 ¥1,272,174.426 ¥1,272,174.42 ¥-6,832.26 ¥-1,584.54 ¥-5,247.72 ¥1,270,589.897 ¥1,270,589.89 ¥-6,832.26 ¥-1,591.07 ¥-5,241.18 ¥1,268,998.828 ¥1,268,998.82 ¥-6,832.26 ¥-1,597.64 ¥-5,234.62 ¥1,267,401.189 ¥1,267,401.18 ¥-6,832.26 ¥-1,604.23 ¥-5,228.03 ¥1,265,796.9510 ¥1,265,796.95 ¥-6,832.26 ¥-1,610.84 ¥-5,221.41 ¥1,264,186.1111 ¥1,264,186.11 ¥-6,832.26 ¥-1,617.49 ¥-5,214.77 ¥1,262,568.6212 ¥1,262,568.62 ¥-6,832.26 ¥-1,624.16 ¥-5,208.10 ¥1,260,944.46
