 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 & o4 w6 g* N& p* G# t( r( e
3 ]. P/ H6 o; v! {
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
+ I g+ S3 M" x0 c- 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。
' U) N: {! ?. A; E& A( _可能相比来说,还是不折腾得时候剩的本金要少。& P& G( D$ y; B. f
具体情况见下表, n5 o- r9 T; o9 Y: N4 w- v
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
2 Q; H5 K$ ^7 x. H6 x7 g2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
* f4 S7 w- f1 F2 r+ N9 p$ ~3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 4 g9 v8 d; D! ?
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 8 L3 o- { G, p2 J1 J- a9 ?- L6 ]
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
1 E( x& ~) i8 Y2 B6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 6 M% T/ l3 d T: s8 u0 u7 {5 k
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
, s) K' p( O. V/ X8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
' u2 D6 k; |& \3 H( L/ c" K6 G9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
3 z, U, b( D4 i/ d2 G10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
9 [, `% X1 Y/ `11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 3 p9 c8 Z' P! T" b
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 : g- D" r' t2 ~2 }! i& d8 S; |" c
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 . V$ e; f3 z: K/ E2 u7 X
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 , T; U2 k Y5 A# F' a
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 0 D& V8 c/ C" @$ W _; ~
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 1 Q' m. S0 e! c- Q1 N
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
4 Z" H) v: p, C% k: Y: N% F18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
: m# o. ^) E" A+ n19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
6 B g" y- z, X9 u0 T20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
; H" _) M% N4 F( F1 K' u21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 & M1 i8 T" E6 f2 L7 W, z2 n
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
+ J! u5 ?1 e! s# y" P23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 9 v0 v. c1 j, @
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ; ^6 |( r" Q. L% n$ o" B* v
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 6 D" h3 c) f9 B( {. r1 m9 i9 U- [
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 4 F9 P9 g' B9 K8 S
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
, S5 r/ |- \4 Q% q& {28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
" `: r) w( I0 T29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 & y4 g; z- F Y x. Y4 l
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 * Q$ V: ]% c" R5 F' @
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
( [6 R! x- Q+ i( ~& L8 k) p0 l32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
! h: A- m( H" R B- ~$ b33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 9 o' |7 [: i I
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
3 e; w) j3 d& @35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
n. g: w) m8 P4 n) f2 e36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|