 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
- e+ `8 `6 G3 M( V% }
0 K) A) W+ B3 o0 u m( V我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.29 v- f, }0 d5 G( y9 U
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。
1 N+ c/ s2 t; m N3 L可能相比来说,还是不折腾得时候剩的本金要少。
7 F- ]1 F3 C6 K" V具体情况见下表1 b$ i6 w7 q4 ?3 s
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 ) l/ Z' K: ~$ f" g
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 9 P, Y+ v7 t1 x2 S
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
3 k% t l" a5 P, e1 r% i4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ' y: H/ X+ s' f" h" B4 A4 _
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
, ^; Q8 i" _& f0 p# ~( d/ R& C6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
/ ?# ], x- u) @" k8 K/ Q- f5 q7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 $ `. B5 O$ Y9 p4 t' P
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 5 ~3 c6 P8 |# Z. K. i% v. n0 \
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ; W0 _( s7 R5 z# @7 z
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 3 `* ^. Y4 }+ C r* o2 j7 U- f0 e3 [
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
( X4 X3 L7 a* m0 \# q5 p& e1 W12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
& U. h; W; c) ^13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
( g, h: g" j) m3 c) X% A14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 9 P) V( n/ S! E) U9 g. K
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 : q$ v/ ~$ ~, J" \; [
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
6 j% j6 g' O# r& a/ ?2 |17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
- U/ n7 f/ q* y( j18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
$ X2 O7 R$ m7 H. C" S2 t* j0 P19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ' ?7 V0 G* X, H' g
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
9 l9 N( L3 d/ ] j* U$ P* Q21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
$ P5 u5 P3 U3 U9 i# `6 ^22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 - x7 R5 M6 j5 I
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
' P# _& c5 o+ J9 b6 n7 o5 \7 P: Z24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 , [: ^; @0 Z9 C( B
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 . o' b4 V+ C, ^9 c
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 6 {" d% e$ g3 A) ?# X
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
( C9 y8 K+ D5 h P" f" ]28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
- F, E$ R' ~ ~29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
0 D5 l9 C& `2 [3 d$ [8 ~3 ?30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
1 q' d5 H5 i( K9 a# T. w31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 % U* J7 n: |9 `
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 3 O" L- W: W: q0 n+ S8 H9 h- _
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 : K2 j1 k+ H& E6 c. u$ p
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
7 u( k1 [( o0 k. M( ?" S J8 l35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ( Y v8 c) a4 O, ~9 }
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|