 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
2 B' F( p& [! z' z- L
! ^ d+ b3 j0 |我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
. S0 w, |, C; p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。
+ z R- {4 N5 [* @可能相比来说,还是不折腾得时候剩的本金要少。
) c' L1 f/ j$ p. e$ G具体情况见下表5 n" g2 S. @' c6 W5 D9 i3 P6 w
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 $ x$ r; H8 U* i7 D; \5 X
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 x4 d* d1 [2 l
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
. C3 s: h7 T' l7 s% f4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
$ b" B1 K2 r9 ~+ k$ d' q5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 : ^& @+ F0 Z6 r8 {5 w7 M+ B7 _ C
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
6 v, ?4 ]9 r& W/ p6 w3 Z7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
! J8 c# ]* x/ x( x- y8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 8 O, x) O& }: b: u3 ?2 H' B
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ( W% w) }. ]- j8 b
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 # ?* ~8 n% H) X
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 , l; x& _1 C# ?. H8 R# R
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 5 a0 v6 e1 b" @$ ]( }2 B* k
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 4 @% W3 t+ } {* J8 W- i: S
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 + s! U6 u- t! O! p" d) t
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
% l/ N2 p. _$ d& Z* \( K. ~16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
; l( k/ F2 T2 e" c3 M& ?9 M3 }+ ?17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
8 s0 } W5 Q; E R+ C18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 / @5 o- J! l! @& J) p4 C
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 V# c; ]$ e1 E& [
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 3 E1 ?. ?! O6 n" O+ I
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 ) x b, g0 a5 {* w# v! m
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
9 _0 Z6 N& J6 u$ V23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 j: @7 H" [4 v' B# B1 q+ l6 ]
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
3 K9 }( h0 c s3 j a3 u3 j% ?' S25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 0 H+ W& d; a5 Y2 `6 ?( X" ^4 p
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
- d8 a0 o8 W4 M& B8 f# K27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
" n9 t9 K: {- H1 P, G( J28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
4 X5 Q( Z2 Z" F3 M4 J2 U2 ~29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
+ e4 g0 h5 ~* Z" n30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
2 [+ @! g! ^; Q- j- l1 ^31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 % d0 a d; x, d- b
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
- ^. ?. P& A% k0 b5 ?( z4 A, B1 A33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 / G" E& }$ X0 L$ z
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 : ]" T0 f- _/ ]" t" ]8 X) s& f
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
R' J4 \7 w( c; A2 ]36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|