 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 + `3 o, j5 Y4 r' x- \8 ? }* b
) b6 y* J* S# @- U我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
2 C; U" y* n5 _; y9 d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。9 J& f2 T4 `1 i; t* O9 \
可能相比来说,还是不折腾得时候剩的本金要少。2 r$ @" P; d" A# k; D W7 \
具体情况见下表6 Q; P: h: x8 u, P1 B6 n
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
. ^* ]# f. h! P: J$ i9 B6 M2 Q2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
; i0 p+ E8 N0 [9 }. i3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
4 J% C. i0 x, m' F4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 - L9 [0 r2 n. A8 C1 ~0 B6 Q O% x; Y
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
$ ~; F% F# i' Z2 ]( I+ M# v1 \6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 6 h- S/ S s: g1 Y/ {8 u0 e
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 * c" e8 F1 q b) o$ h$ L2 X
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 # p) ]" I6 o* z* W2 x1 x
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ! B" e2 P2 u7 y8 g- {
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
# I6 I# V! I1 |11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
: U' q5 n) h' c2 B1 T& L: Y& H( _12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
4 B: J; `8 P& B: I" r13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 8 y1 C) q( F9 r3 v/ k
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
- S. A& o( G& K4 Y; F5 l, [15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
9 C' N7 l, c0 T& }) D! s+ n16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 4 J" I' R7 H! K2 N2 u
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
7 M3 S8 a& a" g7 R. k, L9 }18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
5 m) Z( b; f. I Z# k19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
7 E4 K" k5 V4 Q, c: [: d& f20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 9 ^3 ]8 }% f. z' e
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
8 O# c8 |! v8 {$ Q* t) O+ e4 m( t% R22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 9 h* N9 ^( m7 w2 G( N; m
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
0 _/ E4 J; j% {# P7 p3 k24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
5 \% u, P d. l25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
/ O; S2 R" v. }8 Q% M26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 0 S4 a! U3 H! F: Z0 O
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
/ H4 F2 |' ^- p28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
, k( ?# I# m9 b29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 % G7 F, M% j5 f+ I5 @9 P
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 & m0 [* ~) P5 u _
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 3 U2 p! `; e2 Q! O$ o9 _5 M
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
8 v4 ~( ?4 P7 \# a( k33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 : C6 ^' }$ Y. I: v. a: U
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 5 B/ Z4 {9 _$ h) _! t. L8 q
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
% f1 @" H7 \, h3 h8 s3 a36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|