 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 7 {7 ^, o% L% K2 k
6 E! D# [' j. @/ Y8 X
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
9 ?8 W1 z( o& C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。
2 l* ?& [! @0 W: B可能相比来说,还是不折腾得时候剩的本金要少。
6 n) }% M- g9 Z9 m: E具体情况见下表: F: ~# \7 y1 a& M" W2 ?# I- Z
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 2 z5 {9 J* i4 D2 [3 n1 A8 A2 C* @
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
) F, X1 D# R1 E" L c3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ) e N6 p3 d/ |4 v( |
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 1 z/ C: f* g8 ]1 s
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 - F: v j1 [, s0 x A) C# A6 {: ?
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
+ w) B7 }7 @9 X* e7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
3 N" a- N' O" ^& }8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 6 _7 {+ q3 Y! {3 X- a
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
6 q; k& K1 P5 r+ T1 H F4 G6 Z4 v* W10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 * L' U0 r# I2 V
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 0 a) L. l0 H+ ?2 g0 q/ q+ |. Q
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ) E7 ^1 L, x( k7 I
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 " z5 u, H! }: H% |. e, ]' ^* a
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 0 b9 a% \5 q6 B) ?
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
/ t. s" ]' J% P3 x16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 5 z9 I5 S" ?8 c3 x
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 4 D8 X. g# t! @& v0 X; W( g$ u% k
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
) d- h5 }# z: _7 Y( d( ?3 w, a19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 5 O+ b8 p: r$ U, N- U5 v
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
' l% v0 l8 }& {/ n$ _/ E21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 " a! K) I2 K5 _2 W
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
) N2 E6 c6 T$ g23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 9 F( F3 {* c2 j8 c0 \4 b7 F
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
7 T+ W, N4 W* X9 t- p4 z" A25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
" Y# \/ J+ y% Q" M0 ]3 [. f26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 1 A9 ]5 V. l2 U
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
. B- n( a& C" ?6 O28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 # Z" b9 O* }/ u, ^
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
7 G h! b" G$ e30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ; y5 j2 k4 ~3 B$ k3 Q
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 3 V- A% L$ I, N g( _& c5 M/ n; N
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 / x9 F6 C8 D0 L3 b0 ?
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 - _' l( a$ y& W4 M5 I4 w4 ]+ ^2 e
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 2 r, r! x7 I! m% S' j5 k
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 |5 C+ C0 a( p% N& X4 W
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|