 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 / R- z. Z2 c4 ~
+ k7 Q5 L3 ]/ d# ?/ `
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2! P$ m; U$ k7 X( ] v
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。 l8 J X: B7 W2 x. s
可能相比来说,还是不折腾得时候剩的本金要少。2 v" w3 D( D' L' K8 Q6 m
具体情况见下表4 j8 Q: N6 H6 Y9 v$ d
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
: }+ P$ n8 `3 `2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 8 ?! T, v$ O% p- y9 a
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 N" i& s2 M6 {0 x* L4 E5 X3 _
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
" H! d5 z+ C8 O3 n8 T$ y5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
) E2 a6 H/ U! |- V6 w" R6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
2 Y6 Z, H0 u3 ]; r/ ~7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
2 ?8 _, P! O5 n( E3 a" e8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
( j6 Z% x9 _7 N9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 , y; I8 c6 p0 J& x6 H- N; Y0 r+ o, u
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 0 r" u6 R8 R: {# ]) I1 P, T
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
& h6 h8 O [$ Q$ T9 l/ r, z0 k12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ' [* i3 H9 y7 e- Q* ?
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 / i/ X; a! Y5 W7 k6 p
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 6 i( x, `' j0 b2 x
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 9 \& o# H5 t. X9 @
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
. h# ^5 }- e' P: M1 e/ s( \# j" [17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 " X* E! P3 \ y6 R4 g/ `
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 - E. j8 b. f# U% _
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
2 @" V, }2 e$ k( x/ E4 x20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 * R. B4 Y$ ^% L: k7 w7 F: z
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 1 a6 D- @5 [" D D- t* k8 @
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
0 @! e+ }% j% ^/ ?( X, \2 g23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 2 u F9 K3 p: A5 v2 h9 I
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
/ r+ ^+ {: R6 k# g9 Y/ T25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 # X9 @. }9 `% q" M1 M$ q) I% i
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 . @0 ~9 r, }- K, S
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ( g8 z* m* ]* d
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 , x, N+ t* j) g4 K2 _0 P
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
$ y' ?3 [+ o' i5 E9 n30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
. _$ a6 ]' q2 M& u0 H% Q9 K31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 2 }2 T- k; p2 Z$ ^) K
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 4 P6 a' _/ V/ c3 ^
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
$ T3 d* h& V% w8 O. u: @34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 " z" z5 o% d) s2 y
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
$ ]. L) w$ G! N6 N# Y2 T8 G. t2 L36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|