 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
4 A# ~& s5 r8 Q4 l' Y, E; o# \, H
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
. g; k* k! J; S. R* }, @即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。
+ H8 r& `# K# U/ G5 v! H: a, Z可能相比来说,还是不折腾得时候剩的本金要少。
/ X- A z8 `9 T) _0 ~0 E* o具体情况见下表
7 U' w9 `8 p! L) ?6 a1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 : `/ X H+ X/ d1 T: g; e: ]3 b1 H
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 9 b: h1 f3 Q+ H u- k- L' q) Q
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ' m9 P% y) W; G! K' y2 V# N f4 h
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ) t: I! x; t, i6 m6 R) Y9 p
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
. q, S( [9 X; p, f' g' m" }6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 5 k, B5 [# C4 N% S8 {
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
0 I0 G2 X/ R% F: U8 v- {' d8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
- } N9 |+ F% {# X1 ?/ n9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
7 ^1 t \3 b& ?3 D( t* q4 @10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 5 c! ^) I) o' q$ I# s5 Z ^0 y' @
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 6 T" Q) ^* P: h) |& c
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 4 j2 p7 w- [, w; ~! _
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 8 ^5 X8 B& ~( r3 K) M
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
( O$ `8 ]% x" C15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 $ r' T- @1 k8 x! W6 Z
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 " F9 v/ n s+ e& D+ Y
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
2 H9 \9 }: k! p& o Y/ v; Q18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 , P% V+ `$ A, v( U o% d' f
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 9 J/ B! |8 A0 J# R& e& O
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 % s- n- n! V2 V5 X) p
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
2 K; S1 C: F) {2 W9 K$ h22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
5 R9 [; e3 |' Z, a/ u8 Z3 a23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
, k' X: w7 O( l24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 / K. \, n0 q: X& g1 O1 k4 x9 {; H
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
- b p9 ~7 ]6 ?( U26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 6 U* t0 ~) C) Z' u
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
% Y1 ~) ~' d* L/ |- e$ y9 q28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 + ~* s5 j( T+ T t/ S7 b
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 " y3 @0 U/ f; Y9 F0 g. t
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
) z3 A: Z4 k& x9 \31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
# }9 |" p3 o! U" z8 R+ ^32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 + p$ ?2 k( f& p/ C+ v
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 7 t# g$ U$ [) _
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 3 \! A F( ^( a* U; ]
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 $ C1 C. U6 l4 I6 h: h, u
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|