 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
4 t6 V5 ]6 v: H) o; _% Y5 X9 f- Q# k, Z% K9 M: 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
" `8 c' ^' P, @5 `1 O* m$ u3 T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。3 n6 [9 p1 T4 t! v# |7 \
可能相比来说,还是不折腾得时候剩的本金要少。
! g% j7 }" q+ i# E' s具体情况见下表
* e7 S, a. Y- p4 h+ X1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
" ]. g& @( O3 O5 `- d: m8 n/ Z2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 : E( ?' c( J) `" Z
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 0 ?6 D2 W* [2 r) I: @3 L
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 / p" W5 y2 f0 n) x5 T
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ' g1 j: `9 }$ n6 ^! i& U
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
/ u8 v5 N5 g. D9 V# F$ c8 S7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
+ t ]: |9 L S2 C8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 0 f9 t0 J/ i7 g; q' w
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
' J6 G7 X, h0 p6 u10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 3 R+ Z% ^0 f( ]+ i$ ~/ [ u8 t+ E* m
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
f: L2 |- e y12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 1 a% R0 f; I( Q+ M( Y" S2 {
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 . ^" j3 Z6 j! E* @0 D# l8 v
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 5 X* C! c; L4 D2 y9 q8 c; f( o- a
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
( Y8 P4 O: w) ^0 Y; k: b16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
' x f) f+ q6 L, C17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 4 G. |7 H! l3 i7 B5 a$ }
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 8 z# N+ [: `6 S! }8 ~0 J% I
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
8 S( x) d' ]' V2 }, e20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 % k9 \; c3 d) q
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
, R2 v" f d! {% A5 K5 Z8 [, t1 R22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 0 \9 [: t5 l* D8 ]6 M: P& K2 N6 K/ w0 J
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
: Q1 R0 i* j# [' h24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
7 \9 d+ v# r9 Z0 F- q25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 4 N( e6 {2 g1 q* X+ w" O! E
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
l( G/ D1 P: x# u27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 $ b. l& X; v, ?/ R5 o4 z
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
& @, v. Z% l$ B% A5 A29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 * Q$ z/ U6 O) Q7 K j- X/ m
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
J/ ^, \5 {& D, p8 i31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 . _( ~4 V0 o( L, U/ y2 K
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
$ k+ r8 d1 n4 f33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
) u8 r9 S+ X( ?# p34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
/ ]" w N' [/ }& r35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
! k9 r; Z5 a$ v$ L36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|