 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
7 c" P9 g- u( Y$ B+ K" X
& S3 H m; z: X$ R我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
7 d( E( o; j9 q: W( Y- f* x& n( r1 {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。
; Y( q4 }- B7 }) t* ?. K4 b' z( _可能相比来说,还是不折腾得时候剩的本金要少。# r" G# d7 L8 O- P# w# \; _, F6 D
具体情况见下表5 h& E5 S# @) L( L% q
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
5 l- n( j' ~2 Y2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ! b$ O' V5 O( L1 y
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
3 j" V8 A7 ^8 n7 M( \4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
2 x3 E5 g- @; h) I' B0 B5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
& L- H+ x# u n! \& I8 D6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 " g/ o, ?9 A T9 l# L
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
$ n. \- T7 o1 Z8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 8 f1 a( ~( I$ V
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 - e# N) n8 }- }, c
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
3 p6 r8 _ w! h* b, G: r: B11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
/ Q5 ?( Z! n3 ?6 I' k1 b# w i12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ) E8 i( w- h2 `
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ( i$ r8 ^0 K p( F( j2 u+ F
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 4 ?! j Z6 v' b \' f* g/ r
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
z, M) _: v- f16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
$ ?8 Y, a) q& P) k% |$ p7 v17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
- t% S; C/ ]) L18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
6 ~1 x" F; y3 u! ?19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
+ r) Z) ^* ^- J. I8 _7 ]$ w20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ( O1 _( {/ W9 S
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 - c7 q/ O9 T; g) h9 b: p
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 3 ~& q/ F' W+ m* V3 I+ M1 C- t
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
' x+ |: c! I; c+ m3 e. d3 I( h24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
# {6 x+ S/ @: h: [: o1 N25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
4 Z) P% R" J9 c6 K9 H* x: U+ g26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
$ M; k9 {* k6 R27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
% m/ x% e3 |+ o7 J28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 " u t- S, {* V! j( p
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
2 k$ s0 A& N. `- H8 }* V30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
; W& [0 \0 u7 z* `4 x31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
9 `5 ~1 a- l) u7 X! _" a32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
; v k, p3 U# ~& n$ S. d33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 4 h8 J" s" \2 e N% z
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
: G4 z5 U0 i, ^8 C" t! k7 |1 F35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
$ i. h" ~+ U% }% Z36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|