 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
" [" [0 b' q& z8 v+ i; x9 e; i1 m. Z" p
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
3 g' L/ J! v; ?( h& G `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。% i1 y) e" z/ q
可能相比来说,还是不折腾得时候剩的本金要少。( D. T& k; y8 Z- ?
具体情况见下表% V0 T* b, \2 \
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
5 w, `' z4 V# c3 |2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
9 ]* U" t! z, A5 S, i3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 # s5 ^9 b: p# V- r
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
- A% S; V$ w+ A. q; |5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 e7 a) g4 g4 ^- t" Q
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
7 V8 L* V" o% e7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ( m8 C/ j' P' o% w" E
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ! k' [6 l/ ^$ z- O: a
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
) c5 s, D! x8 \+ n& m. l10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 + Y e: y$ G" V0 m# x
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
& F; S- m& z3 X3 S! [12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
5 x9 P1 m1 F/ c4 R13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
& W) [; ]) _. I3 J14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 * c2 t/ T, X8 `
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 0 T# {: k: l& G( H# {( A2 y1 a' f2 m
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
; M) Q8 N3 W' Z9 A3 z17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 , k5 w7 L5 m0 @: G$ J% c2 T
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
# M8 D- n$ w7 m& P; p# T19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
5 t- i, b* ]% f/ o20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 6 T+ O) X" g. _( x8 J
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 " I3 M0 g! f( h7 O
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ! t- p1 I8 }+ \& V
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 % {& T$ c. G2 e4 ^' P8 v
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 . M: {) S x0 \( |2 }, Z! |" H1 ]
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
7 }+ g! J( {0 ^. R! g# B6 K) b* N26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
6 m8 E& b6 e; [# R9 B$ D6 a27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 8 P+ y3 R9 ]( Y$ i
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 $ p3 X* `; H* T. C- A
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 3 q5 ~# b G) y% G& z* y
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
( Y! f+ Q, h) r' {) P31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
) m1 g6 _7 K) k32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
B4 B* D' c, ` _. O, B$ w7 K33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 ' ~9 N# J3 I. X" F9 A/ d
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 8 _- H9 s% x, F' @1 g$ {! p, R8 H
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 0 Z$ `# b4 s' _9 j
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|