 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 & T/ V( A0 z6 d7 U
: v' g' z" u7 A0 L我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2* r* s9 c6 p( B" j
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" l' |- ^5 r* E( v) M" u! z7 M" v
可能相比来说,还是不折腾得时候剩的本金要少。9 Z+ e$ @ Q9 U( T3 p `
具体情况见下表1 I% v9 S% X5 m% W; Y
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
8 h/ \" t$ ]1 g3 G8 b2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
1 b1 T! p1 X% \2 z! E' t. M3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 . I Y6 u& e) U4 | n- {# f
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ! f- ]% I9 m9 q. o" }1 J
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 0 t7 i1 U5 B7 c, }
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 1 ]: n+ O' q3 T& n% w+ ^
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
: {; u/ g) ?* g0 [" u q8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
/ A9 E# K& O0 C. k0 a9 {9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 7 q2 [8 D8 p/ x
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 1 ?! q; R+ ] X
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 # }5 U: S1 y: C+ E, g7 X f
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 6 u' w4 t) Q* K; T1 l
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
( E! O$ @) O. B$ i: z& ?14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 V7 R( _5 K0 |( }+ N
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
/ U) S$ i: D) `" J0 H5 w# k16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 2 a2 ~5 e+ p" o& |% V
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ( S- t0 _, P6 v! F+ d! _
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 0 v$ J1 G% b; C0 [
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
, I% x) d4 ?8 E20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
" J0 K4 n1 N) N+ D21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
: q0 ~4 ? @+ P4 t+ K, G! j22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ! s! V& S" c& d8 g
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 , }. j. O! [8 i5 ~* V3 l6 I' a) R
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
: X8 j/ n) g! w" D0 d25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
* @7 U, N! A4 ^+ _. ]& N. h26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 $ t6 X2 _6 g+ K# C) |- e9 V, d
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
0 P+ _% O6 q* `$ o' O2 m* r) q28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
6 i/ {& i6 b! n5 W3 J29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 # B. g0 X$ v7 j/ ^4 T7 j
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
$ d, Q2 c4 j3 H" j9 W7 p9 J g+ h! V31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 # d" H- v5 ?% [1 |$ ^. `) G0 A9 M
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 - T1 U" p3 E+ n+ J2 L X' i9 N/ \
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 , J& F) O# x& p+ J- e( U$ E
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ' e5 a" ^ Z \: U
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
4 e' _2 u, P o7 q36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|