 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 6 h$ B' S& i5 J3 `0 e( T- q9 J) M
( ~, A i9 n( q* ?! L4 r我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.25 B. s% G2 _2 \" ]
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。0 g5 S: j) T0 ^) _, j
可能相比来说,还是不折腾得时候剩的本金要少。+ D) t$ O, Q: ]( |1 H
具体情况见下表8 ~! s N1 n! y4 |/ ^
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
# i, ]" {' E: g9 c4 F4 E2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 : |# W% s1 J/ }: J) V. C
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 5 r* }1 q2 P I* K+ v, v0 ~( L% v# M G
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 " H. \9 f6 d" V" S$ v9 q1 c
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 5 U& L5 u' p! V8 Z
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 " X# s! J, q, c% ?1 K% n7 N# `
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 # F( t8 s C2 w2 v
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 * |+ y* d- E8 @" [: V* P* [7 h
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
% m1 C' l2 Y5 O/ x( L, }10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
9 v5 X1 \" t% T: C% d* {1 a11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 3 r8 h$ x& f& R8 l7 w3 r
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
& r; f8 u/ P( }! T13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
/ w" [+ i# N0 k$ o, `7 I4 [14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
! l" {: P! i: u6 [) M4 L0 V/ Q7 v/ @15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 + H3 I& @2 p' V2 _
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 " m/ i! _6 @4 w" j$ G1 C
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 : I* A# v5 J3 _( H3 U
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 . U( \; W; x( r9 v& ], X& }8 @7 ~' x) N' Q
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
* H7 P! l/ ]7 p2 e1 `2 P20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 9 z/ m4 j" f% b# I- Q2 L! v5 F
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
8 S; b. N" R# W9 k4 c" \5 R22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
( r7 ^3 N* f+ f0 G3 q$ Z1 a$ P% G23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
# J3 D* k* | |. j& z: K24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
$ F. @: b8 }, b$ M+ J8 f25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
" n0 H2 U. Q$ C7 e U$ |26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 0 w8 I1 o' B4 M5 Y0 q
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 # ]; J0 f; u& N! f0 i0 F
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
; u& C# _$ K% v+ T8 N+ k29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 P) o: G* B2 Q9 x7 Y# D
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 7 V+ I4 D4 z, y# w# U% Q/ d7 ~
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 : h& L7 c. e; d) D; e5 n
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
6 K2 b: ~* H1 o& T( F33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 ' Q8 b* l2 w. s% v* x
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 + q$ q4 P) r/ L- L& k% u5 W# z
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
+ }. L+ ^) {; x2 g3 g: V7 l36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|