 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
$ ?3 j! S! `9 p& U* {4 H- O4 I8 O8 q
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
8 c7 O2 H9 J" G: Y/ H6 h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。
" q0 [- j( B, V) G% c X可能相比来说,还是不折腾得时候剩的本金要少。
% W8 V+ O s+ f9 e0 ~" L: I' ?2 }具体情况见下表3 ^% d( t/ C v9 r8 L2 z) y0 T0 Y
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
' |& s0 k) e) N8 ~& p2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
3 q0 T' T! t6 l- V3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
' I& J8 l! B+ `2 ~- N4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 : S7 |& Y5 p" S, F" N+ H8 C& k8 U4 S
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 0 E) Q; H" q" |
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 * N& e2 z$ B) m9 J: N3 T
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 : b) R+ M# q. M: K' s& v8 L
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
) x( Q8 i3 o6 D" L- S3 M' e9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ! x) M: U4 q# F0 S2 z8 ]2 x0 w
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
( ?4 q& x! T% E, P11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 ! J1 W. O/ ]+ Q+ Q- f1 y" k
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ' D# }* `$ U& c. H+ Z
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
: L$ P( P9 t% D% n& K' p14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
# d" ?4 F0 x5 I+ n! h15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 $ a& T* D: e! R' z, l
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 % ]. E7 l# ?! x4 L! G# {
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 $ i9 L: R* n! r1 z1 O
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 " H% V2 D5 p. x# b% }
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
' D- D( v* W' g, X! s( B T1 ?20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
& M- _! y. z& N- ^3 t21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
% _# D* B. Y* M4 m22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
7 P8 W) n2 ]; N- w( V4 e23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 9 e% X Q0 s0 O- g7 X% D# @+ M5 d
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 : t5 g; w, Y$ Q+ G8 p
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 2 y5 [: {2 _7 L
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
8 i' w9 i0 ^3 G* b! k27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
2 Q# [, O/ q3 d/ X- B U& c28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
S4 `0 X" x0 Z/ T, q7 ^# l29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
' {$ q4 ~( c( w+ ?" L e30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
7 B J) w' p) O! G* A2 K m31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 + S$ w- x3 A* D
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
" C- g- E/ \) s! e9 k33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 5 b7 ~9 N) ?" p
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
* y$ X" `7 A3 m! i35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) n) `' Y1 M8 o2 K
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|