 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 + G: M( \) r* |- K r
, u4 {0 i& a( r* |* 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
8 R. C2 \# \6 v l7 \/ `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。
# e# ]) o9 [+ \! b* [# }可能相比来说,还是不折腾得时候剩的本金要少。
D# c& n3 v# h* j) c5 S具体情况见下表9 e3 k3 E4 z3 U* ]4 a4 @1 g' ]
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
- Z0 d1 S, p2 J( `, ^8 S2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
% ^) h- h q. I1 w* v* n( G3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
- z& A# a4 w" Z/ b- e4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
/ s6 V- c5 f7 L, G1 z i5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
6 X8 ?3 d+ g. {: _5 T* m' B/ @6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 " ~; {9 l+ @4 @6 l, h1 D
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 " \- d4 f+ b6 H
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 & t! U8 Y1 d" { H' @
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ' ?# P2 n" a3 j- n$ K% w
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
8 S) d5 c& `( m6 w6 C; l: V) g; m11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
i8 B c0 F7 ^+ N4 X12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 9 J t) W- J: \ Q! i
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
; o; [, |. ]) f0 F* [4 _14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ) C w2 [: ~/ J: _: j3 X4 E
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
5 M4 D, K) |7 l$ w16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
) T- P" s5 \5 b4 q) s17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
4 P1 g+ k! G+ A& E18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ) F. i, n1 X9 k0 l& R/ |* q% D( x0 m
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
4 g' O+ L& ]/ q4 L( Q$ y9 ]20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
) O D( c7 K0 o& M0 C6 E21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 . _/ h# \. v) a& F. y7 y; S
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
1 r( [4 |/ K& Y7 i/ Q. U23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
' J6 [3 w) T; V# c; V7 j0 K24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 " ~1 \0 m$ Z* m" B9 A
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
* N( w2 c6 l7 x! T& Q; Z' [: t1 s26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ( _# R, F6 z' C$ C5 u0 h
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
3 P% R" j u2 J' ]2 e6 T# K6 t28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 : Z* U7 p1 n+ E
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
7 _" a* k0 l8 E1 E7 Z2 W30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 - p, ^3 p L. w6 g$ E1 N
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
+ h# G: Q4 Q Z! m1 N& r# \32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 $ A( Q9 s5 y: e, {; H) U
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
% k# t& c8 m. O E+ N$ s0 H34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 . R. S& T- z: b* u) P* x3 M# j
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 8 J' D4 H1 T; e' H1 f+ ~& x) ^+ Z
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|