 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 4 {, V1 }6 e! g9 D7 t) e
7 u$ q& p( r8 X2 F. `
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
) P/ y. `' y _0 ^5 E$ G, X6 |" O. s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。
! [1 }9 W7 M1 m5 \0 c# Y1 s* |可能相比来说,还是不折腾得时候剩的本金要少。$ O4 d, h6 u2 v& b" ?6 F
具体情况见下表% O; ~; n' y. y% p0 \
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
2 L7 |' f: u, ~! ^ V2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ( z' I8 ~# ~$ w4 f" v0 n
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 % L/ ]5 t, s2 r& X. w
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 7 [( _* k5 Y" @+ A% |
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
2 R+ M. C7 u. g6 x. X) ]) F1 w0 i! `6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ! Y9 W/ }+ f+ J% h
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 6 y2 B4 |; b" ^% Q$ v1 o9 b
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
7 T4 a4 [- k8 y$ t9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
2 V- \/ N5 `4 S- M, }" s6 \3 B5 a10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 % n5 Z4 b" o! q5 `& s' s5 Y
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 m; B% D5 ^6 E. o
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 3 J2 ]: k4 |6 g. j
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
& b( ~- S) N; [2 _' O" \: z% [14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
0 x# I8 }) G2 Z! t; U15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 0 O! }7 e" S5 o& o% a, X; R) M
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 " r/ f% t' K7 l+ V) x
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
" [; A V$ o5 P9 `18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 & C! |/ W$ I8 @) j2 r8 v% a: b
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 * Q, ~: c$ q/ V4 F
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
( V/ u* C1 y; _! U: q21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
& U& Y$ U3 o' S) s' W( \22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 $ T6 Q' B# ^8 L& }
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 9 S5 s1 ]; @1 U5 P' I- M; N
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
2 y' S+ v1 u, w8 l8 m2 x/ f25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
! T* O# x6 g S" U, {* G26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 $ D- [1 @0 X- n
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 " N* e( K5 V/ `7 U+ _
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 9 E1 @2 ^) t4 @6 n& u
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 : W; x& X/ Z, T! n0 f4 N" o
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
/ Z R# x+ U" F# p8 d- @31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 # \5 r! V2 X! _8 W5 o7 f
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
) D! q- Z1 o1 @2 U33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 $ d9 M- X3 ~9 L1 H# _% Q! V' }2 G
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 " Q5 w$ Z9 s! x8 `- D$ H4 ]. e' Q% E
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
# z" a, T A8 i& \36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|