 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 7 d9 J ~, i7 g
8 g5 P# R1 n) t- s$ ]$ 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) h% k( V0 @: v, J
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 h# v; N$ y9 |6 O) ?
可能相比来说,还是不折腾得时候剩的本金要少。2 x7 j- m$ ?0 X! l
具体情况见下表. R p& \) S* s( _( I% G
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 . P: A" ~3 d8 Z, `
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 9 a ~& ]# I/ e- z. q
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
1 w e! S% |5 y& X. {1 o4 i4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 : I$ Q0 }5 E Q. X
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
2 O6 I* N2 H) b3 M* K o6 h& Y6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
0 g/ i$ w" @2 X7 _' G( G9 f7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 + D& M4 Z; Y' h4 Q+ J! f3 f
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 2 ?3 r* r8 U- E7 E" g' ?
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
+ I: s9 Y! ~4 ~2 n( [/ o. v% F10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
- J {) v3 C. n# v4 s% F0 N, W$ E11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
, J0 V0 r6 ~# H, \4 g% a12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
! G- O) s( T; s8 O) ?8 n13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ! _* s; v; E r, n! K' l
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 . K& g1 Q8 p3 I7 z( `* k, B3 N) J
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
5 I4 T0 @; Y5 h9 b* x( c j2 k* Y16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
4 H4 F- n. }3 V: `8 d: Q8 p' `17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 8 V2 I) Y0 I) e# E# {0 P
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ! W! n4 g4 t0 {+ @2 |
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
8 h' d- `4 r5 ^& Z. i& n8 K20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 1 J6 A5 q; K3 S! ~
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
0 D7 G1 w# C5 F1 \' s22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
" J, e1 d" j' C* i1 o" w23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
F; R1 s; H: I8 T: \" H# C! ^24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 * }% i7 U* s/ ]) d" t! J
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ! N2 ?: k$ o4 y& m' N
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 6 n4 w8 {0 V* [7 c7 ]
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
9 t$ N6 ?3 ?( J. S5 o$ r28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 & Y2 r8 N( E1 G4 V B/ N3 u% F
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
+ e |9 [4 z" X9 S% x, m O. e- h30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
. T: S2 d, Q7 `; a' [31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
; t4 ]: ~0 l' w* C2 g0 g% @32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
% @8 N7 k; j. G9 y33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 - L+ c* x9 b* l
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
" F! e' r3 W% D; B; i( O35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 % }; D- T q8 o+ M
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|