 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 7 `' Z5 Q5 q8 \6 \1 q9 m
& v) g8 c1 t8 {* X9 D
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
9 j- f' C4 h1 @2 X& q) [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。
( C! s- t! f9 o4 W4 U" W. A" r可能相比来说,还是不折腾得时候剩的本金要少。( }' {% `4 K& q a! w/ d b
具体情况见下表
" \' J; X) }) V7 Z6 ~ I1 X0 \" c1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
+ i" n# O, ~9 f2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
( ~% o7 V% p6 y( l: v3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 & P$ }; v( |! m5 `2 f) X7 o3 r
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
" Q7 I$ J8 {4 ]' Q' M5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 % i* ~5 K& P; p v; u/ G( p
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 - q+ K+ Y; A8 R* d7 g) e* {: |
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 . N+ i E: C4 K$ Y3 ^( g
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
& G: j, g+ K7 R6 q; t9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 5 E% D- Z" n. {4 u: x7 m0 \& I6 E
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 ' B0 _& |2 @& M3 _6 [: V& ?3 I0 N
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 & S3 [1 o) F4 `9 W
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
+ K6 x7 P) `3 z% P) A9 q* ^13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
" l; i# s C+ z' x14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
9 N* Y8 Q$ Z2 E6 w `, j15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ; }* Z. Q- O. u" a6 O8 @
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
) q) t; ?7 Z1 z7 S17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
# w/ v% p: U0 [- c M4 e18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
! r! x; [0 J, b, {( Y) Z19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 7 C0 Q, W0 s* {. T1 f. c& q' k/ ]# ?
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
- ~" O3 S* @) U1 P2 t21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 7 b e4 \6 N7 G% w q
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
! _+ {4 d# Z- I* }8 v; ~1 ?1 y1 {' R1 L: e23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 " V0 b& e. h" n: P/ q% N; x
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
% |/ u+ h# W2 B3 H5 O25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 - V* `. t1 x% p- |2 E
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
, J7 u f9 {& L j9 o3 I$ L" ?27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 5 S1 X, o3 U2 G
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ( H- S7 E" t8 v/ J$ M" T% H
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ' \4 f3 ~* y0 y2 R8 m0 W" Q6 A; n
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 3 B' ~0 L; V4 {: @3 S* I
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
( g7 A" N" |% X! h& ^32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 . b( @5 D. e% \6 w/ H
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 ! d! _7 s6 }4 S7 G2 Q1 s
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 2 Y; }2 B) h5 V: A) z& S
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 + h+ S. S7 _% t0 @+ W- V- W x
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|