钱哥咨询过贷款八十万的情况

Year	Month	Interest Paid	Principal Paid	Balance
1	1	1,000	1,761	798,239
1	2	998	1,763	796,476
1	3	996	1,765	794,711
1	4	993	1,768	792,943
1	5	991	1,770	791,173
1	6	989	1,772	789,401
1	7	987	1,774	787,627
1	8	985	1,776	785,851
1	9	982	1,779	784,072
1	10	980	1,781	782,291
1	11	978	1,783	780,508
1	12	976	1,785	778,723
Totals for year 1		11,854	21,277	778,723
2	1	973	1,788	776,935
2	2	971	1,790	775,145
2	3	969	1,792	773,353
2	4	967	1,794	771,559
2	5	964	1,797	769,762
2	6	962	1,799	767,964
2	7	960	1,801	766,163
2	8	958	1,803	764,359
2	9	955	1,806	762,554
2	10	953	1,808	760,746
2	11	951	1,810	758,936
2	12	949	1,812	757,124
Totals for year 2		11,533	21,599	757,124
3	1	946	1,815	755,309
3	2	944	1,817	753,492
3	3	942	1,819	751,673
3	4	940	1,821	749,852
3	5	937	1,824	748,028
3	6	935	1,826	746,202
3	7	933	1,828	744,374
3	8	930	1,830	742,544
3	9	928	1,833	740,711
3	10	926	1,835	738,876
3	11	924	1,837	737,038
3	12	921	1,840	735,199
Totals for year 3		11,207	21,925	735,199
4	1	919	1,842	733,357
4	2	917	1,844	731,513
4	3	914	1,847	729,666
4	4	912	1,849	727,817
4	5	910	1,851	725,966
4	6	907	1,854	724,112
4	7	905	1,856	722,257
4	8	903	1,858	720,398
4	9	900	1,860	718,538
4	10	898	1,863	716,675
4	11	896	1,865	714,810
4	12	894	1,867	712,943
Totals for year 4		10,875	22,256	712,943
5	1	891	1,870	711,073
5	2	889	1,872	709,201
5	3	887	1,874	707,326
5	4	884	1,877	705,449
5	5	882	1,879	703,570
5	6	879	1,881	701,689
5	7	877	1,884	699,805
5	8	875	1,886	697,919
5	9	872	1,889	696,030
5	10	870	1,891	694,139
5	11	868	1,893	692,246
5	12	865	1,896	690,350
Totals for year 5		10,539	22,592	690,350
6	1	863	1,898	688,452
6	2	861	1,900	686,552
6	3	858	1,903	684,649
6	4	856	1,905	682,744
6	5	853	1,908	680,836
6	6	851	1,910	678,927
6	7	849	1,912	677,014
6	8	846	1,915	675,100
6	9	844	1,917	673,182
6	10	841	1,919	671,263
6	11	839	1,922	669,341
6	12	837	1,924	667,417
Totals for year 6		10,198	22,934	667,417
7	1	834	1,927	665,490
7	2	832	1,929	663,561
7	3	829	1,932	661,629
7	4	827	1,934	659,696
7	5	825	1,936	657,759
7	6	822	1,939	655,820
7	7	820	1,941	653,879
7	8	817	1,944	651,936
7	9	815	1,946	649,990
7	10	812	1,948	648,041
7	11	810	1,951	646,090
7	12	808	1,953	644,137
Totals for year 7		9,852	23,280	644,137
8	1	805	1,956	642,181
8	2	803	1,958	640,223
8	3	800	1,961	638,262
8	4	798	1,963	636,299
8	5	795	1,966	634,333
8	6	793	1,968	632,365
8	7	790	1,971	630,395
8	8	788	1,973	628,422
8	9	786	1,975	626,446
8	10	783	1,978	624,469
8	11	781	1,980	622,488
8	12	778	1,983	620,505
Totals for year 8		9,500	23,632	620,505
9	1	776	1,985	618,520
9	2	773	1,988	616,532
9	3	771	1,990	614,542
9	4	768	1,993	612,549
9	5	766	1,995	610,554
9	6	763	1,998	608,556
9	7	761	2,000	606,556
9	8	758	2,003	604,553
9	9	756	2,005	602,548
9	10	753	2,008	600,540
9	11	751	2,010	598,530
9	12	748	2,013	596,517
Totals for year 9		9,143	23,988	596,517
10	1	746	2,015	594,502
10	2	743	2,018	592,484
10	3	741	2,020	590,463
10	4	738	2,023	588,441
10	5	736	2,025	586,415
10	6	733	2,028	584,387
10	7	730	2,030	582,357
10	8	728	2,033	580,324
10	9	725	2,036	578,288
10	10	723	2,038	576,250
10	11	720	2,041	574,209
10	12	718	2,043	572,166
Totals for year 10		8,781	24,351	572,166
11	1	715	2,046	570,120
11	2	713	2,048	568,072
11	3	710	2,051	566,021
11	4	708	2,053	563,968
11	5	705	2,056	561,912
11	6	702	2,059	559,853
11	7	700	2,061	557,792
11	8	697	2,064	555,728
11	9	695	2,066	553,662
11	10	692	2,069	551,593
11	11	689	2,071	549,522
11	12	687	2,074	547,448
Totals for year 11		8,413	24,719	547,448
12	1	684	2,077	545,371
12	2	682	2,079	543,292
12	3	679	2,082	541,210
12	4	677	2,084	539,125
12	5	674	2,087	537,038
12	6	671	2,090	534,949
12	7	669	2,092	532,856
12	8	666	2,095	530,762
12	9	663	2,098	528,664
12	10	661	2,100	526,564
12	11	658	2,103	524,461
12	12	656	2,105	522,356
Totals for year 12		8,040	25,092	522,356
13	1	653	2,108	520,248
13	2	650	2,111	518,137
13	3	648	2,113	516,024
13	4	645	2,116	513,908
13	5	642	2,119	511,789
13	6	640	2,121	509,668
13	7	637	2,124	507,544
13	8	634	2,127	505,418
13	9	632	2,129	503,289
13	10	629	2,132	501,157
13	11	626	2,135	499,022
13	12	624	2,137	496,885
Totals for year 13		7,661	25,471	496,885
14	1	621	2,140	494,745
14	2	618	2,143	492,603
14	3	616	2,145	490,457
14	4	613	2,148	488,309
14	5	610	2,151	486,159
14	6	608	2,153	484,006
14	7	605	2,156	481,850
14	8	602	2,159	479,691
14	9	600	2,161	477,530
14	10	597	2,164	475,366
14	11	594	2,167	473,199
14	12	591	2,169	471,029
Totals for year 14		7,276	25,856	471,029
15	1	589	2,172	468,857
15	2	586	2,175	466,682
15	3	583	2,178	464,505
15	4	581	2,180	462,324
15	5	578	2,183	460,141
15	6	575	2,186	457,956
15	7	572	2,189	455,767
15	8	570	2,191	453,576
15	9	567	2,194	451,382
15	10	564	2,197	449,185
15	11	561	2,199	446,986
15	12	559	2,202	444,783
Totals for year 15		6,885	26,246	444,783
16	1	556	2,205	442,578
16	2	553	2,208	440,371
16	3	550	2,210	438,160
16	4	548	2,213	435,947
16	5	545	2,216	433,731
16	6	542	2,219	431,512
16	7	539	2,222	429,290
16	8	537	2,224	427,066
16	9	534	2,227	424,839
16	10	531	2,230	422,609
16	11	528	2,233	420,376
16	12	525	2,235	418,141
Totals for year 16		6,489	26,642	418,141
17	1	523	2,238	415,903
17	2	520	2,241	413,662
17	3	517	2,244	411,418
17	4	514	2,247	409,171
17	5	511	2,249	406,921
17	6	509	2,252	404,669
17	7	506	2,255	402,414
17	8	503	2,258	400,156
17	9	500	2,261	397,895
17	10	497	2,264	395,632
17	11	495	2,266	393,365
17	12	492	2,269	391,096
Totals for year 17		6,087	27,045	391,096
18	1	489	2,272	388,824
18	2	486	2,275	386,549
18	3	483	2,278	384,271
18	4	480	2,281	381,991
18	5	477	2,283	379,707
18	6	475	2,286	377,421
18	7	472	2,289	375,132
18	8	469	2,292	372,840
18	9	466	2,295	370,545
18	10	463	2,298	368,247
18	11	460	2,301	365,946
18	12	457	2,304	363,643
Totals for year 18		5,678	27,453	363,643
19	1	455	2,306	361,336
19	2	452	2,309	359,027
19	3	449	2,312	356,715
19	4	446	2,315	354,400
19	5	443	2,318	352,082
19	6	440	2,321	349,761
19	7	437	2,324	347,437
19	8	434	2,327	345,111
19	9	431	2,330	342,781
19	10	428	2,332	340,448
19	11	426	2,335	338,113
19	12	423	2,338	335,775
Totals for year 19		5,264	27,868	335,775
20	1	420	2,341	333,433
20	2	417	2,344	331,089
20	3	414	2,347	328,742
20	4	411	2,350	326,392
20	5	408	2,353	324,039
20	6	405	2,356	321,683
20	7	402	2,359	319,324
20	8	399	2,362	316,963
20	9	396	2,365	314,598
20	10	393	2,368	312,230
20	11	390	2,371	309,860
20	12	387	2,374	307,486
Totals for year 20		4,843	28,289	307,486
21	1	384	2,377	305,109
21	2	381	2,380	302,730
21	3	378	2,383	300,347
21	4	375	2,386	297,962
21	5	372	2,389	295,573
21	6	369	2,391	293,182
21	7	366	2,394	290,787
21	8	363	2,397	288,390
21	9	360	2,400	285,989
21	10	357	2,403	283,586
21	11	354	2,406	281,179
21	12	351	2,409	278,770
Totals for year 21		4,415	28,716	278,770
22	1	348	2,412	276,357
22	2	345	2,416	273,942
22	3	342	2,419	271,523
22	4	339	2,422	269,102
22	5	336	2,425	266,677
22	6	333	2,428	264,249
22	7	330	2,431	261,819
22	8	327	2,434	259,385
22	9	324	2,437	256,948
22	10	321	2,440	254,509
22	11	318	2,443	252,066
22	12	315	2,446	249,620
Totals for year 22		3,982	29,150	249,620
23	1	312	2,449	247,171
23	2	309	2,452	244,719
23	3	306	2,455	242,264
23	4	303	2,458	239,806
23	5	300	2,461	237,345
23	6	297	2,464	234,880
23	7	294	2,467	232,413
23	8	291	2,470	229,942
23	9	287	2,474	227,469
23	10	284	2,477	224,992
23	11	281	2,480	222,513
23	12	278	2,483	220,030
Totals for year 23		3,541	29,590	220,030
24	1	275	2,486	217,544
24	2	272	2,489	215,055
24	3	269	2,492	212,563
24	4	266	2,495	210,067
24	5	263	2,498	207,569
24	6	259	2,502	205,068
24	7	256	2,505	202,563
24	8	253	2,508	200,055
24	9	250	2,511	197,544
24	10	247	2,514	195,030
24	11	244	2,517	192,513
24	12	241	2,520	189,993
Totals for year 24		3,095	30,037	189,993
25	1	237	2,523	187,469
25	2	234	2,527	184,943
25	3	231	2,530	182,413
25	4	228	2,533	179,880
25	5	225	2,536	177,344
25	6	222	2,539	174,804
25	7	219	2,542	172,262
25	8	215	2,546	169,716
25	9	212	2,549	167,168
25	10	209	2,552	164,616
25	11	206	2,555	162,060
25	12	203	2,558	159,502
Totals for year 25		2,641	30,491	159,502
26	1	199	2,562	156,940
26	2	196	2,565	154,376
26	3	193	2,568	151,808
26	4	190	2,571	149,236
26	5	187	2,574	146,662
26	6	183	2,578	144,084
26	7	180	2,581	141,504
26	8	177	2,584	138,919
26	9	174	2,587	136,332
26	10	170	2,591	133,742
26	11	167	2,594	131,148
26	12	164	2,597	128,551
Totals for year 26		2,180	30,951	128,551
27	1	161	2,600	125,950
27	2	157	2,604	123,347
27	3	154	2,607	120,740
27	4	151	2,610	118,130
27	5	148	2,613	115,517
27	6	144	2,617	112,900
27	7	141	2,620	110,280
27	8	138	2,623	107,657
27	9	135	2,626	105,031
27	10	131	2,630	102,401
27	11	128	2,633	99,768
27	12	125	2,636	97,132
Totals for year 27		1,713	31,419	97,132
28	1	121	2,640	94,493
28	2	118	2,643	91,850
28	3	115	2,646	89,204
28	4	112	2,649	86,554
28	5	108	2,653	83,901
28	6	105	2,656	81,245
28	7	102	2,659	78,586
28	8	98	2,663	75,923
28	9	95	2,666	73,257
28	10	92	2,669	70,588
28	11	88	2,673	67,915
28	12	85	2,676	65,239
Totals for year 28		1,238	31,893	65,239
29	1	82	2,679	62,559
29	2	78	2,683	59,877
29	3	75	2,686	57,191
29	4	71	2,689	54,501
29	5	68	2,693	51,808
29	6	65	2,696	49,112
29	7	61	2,700	46,412
29	8	58	2,703	43,710
29	9	55	2,706	41,003
29	10	51	2,710	38,293
29	11	48	2,713	35,580
29	12	44	2,716	32,864
Totals for year 29		757	32,375	32,864
30	1	41	2,720	30,144
30	2	38	2,723	27,421
30	3	34	2,727	24,694
30	4	31	2,730	21,964
30	5	27	2,734	19,230
30	6	24	2,737	16,494
30	7	21	2,740	13,753
30	8	17	2,744	11,009
30	9	14	2,747	8,262
30	10	10	2,751	5,512
30	11	7	2,754	2,758
30	12	3	2,758	0
Totals for year 30		268	32,864	0

所有跟帖： 

• 利率1.5%? -臭鼬，花花的- ♀ (0 bytes) () 04/03/2012 postreply 19:24:41

• 太高？ -一城山色- ♀ (18 bytes) () 04/03/2012 postreply 21:09:47

• 没有啊, 知识确认一下钱钱的参数, 钱同学太不严谨了... -臭鼬，花花的- ♀ (0 bytes) () 04/03/2012 postreply 21:17:07