 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
% z# @6 d3 [' V1 f6 c
3 A6 X9 i0 }# L% K" u) N我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
; R5 w2 ^2 i% y1 ^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 p8 d7 R9 I* T" m7 Q; z9 N7 q, B. w
可能相比来说,还是不折腾得时候剩的本金要少。3 v6 ]; C5 _1 J
具体情况见下表
& _2 W J1 I' `" W i5 ]1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
( H+ \! I/ ?" f: i2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
' ]9 ~6 B* ~% S, j1 q7 X3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 5 i) a6 q! V0 N, u6 R2 g, {
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
- J" G* x: k0 [; H$ R2 M: k( r5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 5 h/ O1 L) o; n! q8 u4 ~, d3 S
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
7 N7 v* x+ {; } w7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
% Y' {1 f# ]4 f8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 " S; @+ V9 R' K1 K9 S5 v. Q$ T
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
' [; ~5 U8 b: ?, a* e10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 & O4 P/ M9 u% w1 ]1 [
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
0 H/ p8 Y0 _/ |* J$ H12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
! t. l5 R7 }4 D& i4 `13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
3 d$ J0 t6 c7 a G: p: z6 M14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
+ |6 e% d1 H$ T- R3 f U' i15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
& N- @% g4 g6 B0 R+ S5 m' P16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
! t) @$ \% s1 \17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
' k/ l) u4 E* q+ d1 k$ e18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 " c/ G+ O( P- N# @: a
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 - k Z; k6 [: F1 C' T. C9 |8 R9 N
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ; J3 W# H3 M/ ~2 n' `! z
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
+ C3 l, o8 R. X5 |# j& s22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 + f! Z" a4 q6 n' J/ r4 z
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 * ^5 [) \) D6 I [! {% c) W
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
( h8 }, }. C1 W2 O8 _25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 5 i( M) H0 Q/ k) W# \ `
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
6 T1 C/ T" f2 ]1 b1 T& S- k. a27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 8 m1 t8 F( J3 }1 ^$ _
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 : f6 b" q. V3 Z4 J5 z4 D
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 7 P; H2 I2 W2 }/ w
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 8 |$ J. v+ V7 C- A2 r- r2 D& V9 {
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
/ _9 A' o# s3 s& n8 ^5 X32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
8 ]1 R& k8 U- c* B& W: O4 t33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
* m `: u' V0 b34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
2 p2 S" @: @% U8 x6 }2 }0 a9 I8 v; r35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
' [+ V' _6 C, t8 ]5 i' D: z36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|