 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
1 G% @2 x. z+ y
/ P1 k9 U+ S/ x0 g \4 Q, U我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2: U& P7 \* I6 Y- N" L
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。
/ y, }3 h; h' J7 n8 j" Q可能相比来说,还是不折腾得时候剩的本金要少。7 ^ I( [$ w- J; S6 U/ e
具体情况见下表2 d- ]0 R8 a" C" X
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 2 n: N0 n% v( t) S" b" g" [3 Y
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
% b, c2 z2 j2 B3 b: F3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ( x; p, p2 ?. M
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
2 m: U2 |! J/ Y$ T5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 7 G8 {7 v7 ]/ s+ \8 N! Z
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / f$ Q9 a# F& a5 A; q% [
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 : Z) ^. j( X3 ?, I a
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
" A* O9 b$ I9 t9 P8 k% _9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
G1 Z& o4 v4 q* k10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
# u3 |. M- B- w0 b3 ?: ]& d" H11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 8 c5 J, D/ {) g4 J! m
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 7 X! a: [) b8 ?0 L; R3 I5 f
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
/ T8 J; D7 e( v14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 : Z) T/ _. A! e6 `% k
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ; E& \% K8 m# ?( c) W& h- o
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 0 I! u: W3 `1 E" [
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
* [1 ~- T n, n- n18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
( |% C/ S; E7 L+ I6 j5 E19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
# M3 B3 c( `5 c% a20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
* x" v' e6 W8 B, ^7 `21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 * l0 y4 \: S/ d0 U
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
d8 O/ ?) S/ k& Z0 s23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 " W8 R" D7 Y3 o& n* w! Q6 W& v/ e, o
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
. ?' T" R$ Q: b6 s/ \8 {25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 % w9 U. W( e) M' |6 k) L
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
2 l* J5 l: D! @27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
/ y; D) T7 R4 C+ Y28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
) p! z0 W* g, U+ G8 P- Y29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
7 p& S$ Y. s, E0 f; c2 Q0 y30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
( W/ P7 ^& c: U" Q31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 8 \, f4 o4 P* F; a* f
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 & i4 h: j7 n9 r* U
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 9 E+ S6 j: C& o4 R& S
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
; N' L- e" e# W$ q/ s6 X/ @35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 7 L1 z m. _3 g3 X
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|