 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
4 E! ~3 ], o3 p9 o8 C1 k/ G8 o8 B* q
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.29 s/ d" G E$ k, |& F
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。
5 a5 w% w0 g8 A& W# t可能相比来说,还是不折腾得时候剩的本金要少。1 [9 ]( h, v8 v% r- m- v
具体情况见下表6 m) V) G7 Z9 q3 m
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
8 Z7 T8 U+ m4 }! A% c, p' G2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
' c) X2 `6 }& T6 b) x: V! A3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
& A- ~& f" I9 E9 K+ i8 z4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
9 ?, j! D; ?% L5 [) [# K8 t5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 $ N; \ R3 F) L+ L# J4 a* e E
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ) h _. e; ?7 e1 f# v: C- S1 e
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 8 M4 m* Y/ N( a% @. g
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ]: ]2 m S' }/ r, E; ?
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
5 g4 P" e% X9 e; g10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
6 _; u) q9 [# o1 \' f+ v4 t+ a+ S' D- C11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
/ I+ ?* E* {- M8 x12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 4 E# B! z9 I1 ?% W: e C
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
5 t0 P( R; I/ E3 y) ~" Y y14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
3 i7 m! L6 E/ g2 N" Y; P15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ( c: \" p H$ y4 f, ~; o; n
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
9 R+ b! x9 a- w( S- R. L6 H; x17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
" }2 G5 ~% ~& j8 \' J% X4 c18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
) i# W4 Y/ `& K1 |/ {19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
$ z6 l! X. f3 u20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 6 n6 }( P& k: v# ` S4 K0 n7 Q
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
8 p+ q0 v, O" ~1 ~7 ^# G6 x22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 " P$ ?* s1 X4 x0 G& R! |6 E; W
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 # A' a2 ]9 {/ _# h' X" I
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
2 v) ^0 Z: p I: H& ]% v1 @25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
0 u. v' }/ ^! a& o- R* Z6 I26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 " z6 h8 P2 x2 t% r! |
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
# ~: p/ E/ u8 S0 k% g7 H& T2 [$ p6 y28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
6 i$ c: Z6 ^% m& y) I29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
. w5 _" B. C- @2 Y$ A5 e; E+ n30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 . `( D6 c! \& V; R3 P
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ( y- P) p9 G) d2 n
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 , G$ }; @1 h L, `7 I+ p2 i
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
4 V6 \2 a u8 x! p34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 5 y. q. A9 U6 V8 u2 w+ a# G; j
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
7 _) d3 R0 X8 U8 G c# L: U36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|