 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 9 V9 P" k/ m, E5 Z
1 V. N( `, g+ F8 V( e3 r5 A我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
) o+ v6 G0 \1 T5 q! h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。( m0 |7 c. x; l: X6 s0 y* Q2 P, U
可能相比来说,还是不折腾得时候剩的本金要少。
2 @ |3 X) O5 i* y4 D& g# d' z具体情况见下表7 t& A" L! P0 D: a% n
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
& t9 Y7 u: u3 {! G* J2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 / Y1 F1 P- o: r5 u: y- X- G8 X3 R
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 3 [* O. w- n: E) o
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 1 Q% B- N8 K6 h; ~/ u( t6 W
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
/ y K! \( A1 V! Z I6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ; [* ~7 V3 G, y* K
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 9 C: F) C2 J9 K4 F3 `
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 2 _' u' i( V* e3 U" |. C
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
& T( n# \. _3 N# Y$ }% }10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
, r7 u: a3 Y: E7 h6 T3 F/ A8 T11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
9 H2 F+ Z {' n3 O2 X12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 5 j8 ?, k- a6 j) v8 {% r
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
4 C1 \8 y! U# D* Q3 D14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 , J. L, p4 i9 J {
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
5 x: ^! A) m" V0 e1 P7 f5 i16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 & a6 T' }: B. i8 u$ i7 s+ r+ D; x/ G" b- ~
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
/ W" i) r% G/ u5 _* y! [; V18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
9 `! g& _. T) H1 ^. \19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 . i# O9 f3 B9 h) O* g5 [: d
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
& a8 }% V2 d; l- a: l21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 4 {) n) d6 [2 z! A. f) _) T" _
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 4 j/ d; ?/ Z: {! l0 p4 Z( r& K
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
1 _; l" l# J! f. a% @24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 9 M: | V5 K7 H( z
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
. f: s* ~% d3 W& v26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ' b% |% S+ ~6 H W% I- v0 ^
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 $ A9 U! p, N6 P. f# G4 G+ ~* v l
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 3 m/ j8 P S( ?% r" d
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 & H! D3 V8 F- G& I
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
/ c% G! l( o, p31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
3 y4 A: @" x" e0 a1 a$ A32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 2 H! M# t" c# F
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 : w- P" y' ?1 h, x. |) E9 ?. E
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
2 P5 x0 O4 v% x4 ]* F1 Y0 X35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
- M) e4 [# S! Z5 \4 D& M, [( ?36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|