 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
. O; _3 e! N" Q; R9 o, ^- r
$ q' E9 w J, |+ s- L9 z我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
0 d" R* W$ d1 o" M3 y! ~+ N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。
+ o& _) X0 L1 h7 x可能相比来说,还是不折腾得时候剩的本金要少。4 n" T3 C6 U" @) }0 o
具体情况见下表/ i1 C+ f# L! L6 \4 w- e
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
9 O" E( f3 k) Z# e9 _2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
# j9 r; A5 \5 S n. q3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
5 U7 u% @# y% r9 H7 b N4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 2 t: Q7 z8 d4 Y, P" S; K9 l: w
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 . l8 l2 I) C* g# ?) f) Q
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
" A4 W% @& m' j3 U$ G( F, M7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
+ u3 a: Z/ ~. a8 H8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ) x3 ]6 d0 \8 {: I: W6 w
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
9 J- l+ L9 \7 O10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 * E; O8 F0 n6 b/ T2 l! K% q) l) E
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 2 J, v# B3 q3 ?' I
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
$ `! U# ^* u2 ?3 f) _13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
6 I8 C5 P5 Z3 w7 z) R14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
) ^1 W. S4 V/ T1 V% M% N15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
4 N; _6 j: E7 P$ N5 V T16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ! v3 _ Y" Z4 S3 ~9 S: i
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 $ [( {; R- d9 @+ D: Y9 u9 H
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
& C7 Q) G7 m) K" F19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
& n: Z, w9 M# ^7 u# D& ~0 J0 U$ B20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 8 d* O; W' s$ C" h2 D
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 # \1 e, m5 e: F, O
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
0 d, ]2 X, Y* w7 e* h r23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
' r$ }' { m* r24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
( n# H9 }; [: V2 H$ w5 ]25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ' ]% C9 Y) c ?* f. X& a: q
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 * _& f3 D# L" o1 J; S; o8 h! S
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 " Y2 |2 T+ ]8 G2 p( Q& m
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ; U; B6 |1 |- T3 Q2 n; j; n$ @1 o B
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 8 t' W3 F& g0 s3 ^" \/ n- w
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 0 s# W, a0 [# w: @" {$ @; e
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
+ u/ F# R7 |7 k. t/ z32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
! H# M- q1 x: H9 l& B7 [8 B: L7 _4 r33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 ( ^' A# d7 [3 B: c8 }
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
) k6 k, ]) Q2 A# Z" W35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 / X8 g+ j# m2 _( V
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|