 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
6 U5 \1 E% Y+ J) o! [1 [/ h0 p% s, I9 G
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
' L4 b! K/ j7 }; {1 k: v. V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。8 Q7 z* ?9 ^8 J
可能相比来说,还是不折腾得时候剩的本金要少。
1 p7 x6 _6 |) E i! }" `) u0 H8 Z8 O具体情况见下表4 d' V) o. A2 r- J
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 4 Q8 x9 z( }/ C5 U) ^; J
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
9 f7 E% t8 S% X* { H3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
( L* `7 m0 O$ c q8 b& h8 z4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ( w7 W1 {. G8 }: |$ k: ?/ ?
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 % R3 v& Y+ F9 }, U
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 # Q% e; U5 ^* c" w8 r+ B0 o. o
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 8 q% \7 t: L, d, Y: A4 i" Q
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ; |4 U. q6 k4 v/ k
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 , k) s1 b9 g5 d# m% g) U2 Z
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
% \8 {$ e1 }, N- p; o: z11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
( i, E' n$ E6 l* E+ q) I! b12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
7 O3 Z" j, W, D* N) B: f% h9 g13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
}9 l x0 v" I- K* [14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 $ g% H" ]+ N. G$ z0 y/ ^
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
9 t7 }* u$ j( W7 f- B3 ?16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 4 F( Q' f$ D1 w8 W
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ; m! H- l$ L' ]
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
5 J9 T/ Z$ @8 B& o6 d. w19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
9 P: f; p% S& G% ^ v8 b& U20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
9 T( C6 [5 i4 C! A/ e, U21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 0 T& S9 J! X9 H, w: k( H
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
+ p0 Q2 u6 a0 o23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
0 w4 j0 q, c% ~1 p% h7 D/ m& {24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 3 v8 k- _: V0 t- B
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
! j; {6 y' S6 U" G( C: T$ F8 [26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 : ]/ C4 o. [! n
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 , a* y$ \) ]: B& P5 N: w
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
8 l. z, T k# W7 Y29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
K8 w& s2 ?+ v- o( Q30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
% A' w5 H# x$ J3 s6 f$ ~* E- b; l, S+ @31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ; R+ t* U. R% ^2 B
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 : H2 S/ p* Y+ h9 h, z
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
$ W5 z* ^, y `1 v/ e34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 , d3 c% s6 J1 W( p0 d5 ]: D
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
2 O( C! n7 f: C4 b: G# q) t ^36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|