 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 # q, i; H9 _& R+ m7 n3 J( z6 j
) o& e5 }4 G: m% R/ V) s4 S+ H0 D
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
/ O, N: z1 s7 X: d7 q( p0 ^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。
) [% J' [% R8 `$ w: I可能相比来说,还是不折腾得时候剩的本金要少。
6 a1 A& J: |2 m, r: |具体情况见下表2 v% f( d0 S7 ~6 `1 k: |3 O
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 $ w0 }8 O* G3 @: e& C7 A
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 + [% ]# i' C8 J
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 1 @: B' ]+ K( s8 X! d {4 M/ p
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 7 x" N+ F3 M8 R9 y
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 |4 M) g7 m7 C( ?# E1 W
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 + ?1 i% @8 n6 |: l
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 4 O$ ?$ t6 c( Y7 A$ _* p
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 $ {" C- }3 x# q
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 . u4 I) H# g* L1 d: s& F& y8 C6 f
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 - P: n2 p$ ]0 ^& q2 y
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 . [8 E, [9 e u) G$ A& s1 E0 {
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
# G- K& ^/ N5 q13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
2 Z) C3 A6 P8 C9 Y" k% }! T14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 " j& m* I M/ |& b/ t
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
! Y+ U1 @2 ?! ?. h5 u16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 8 ?) o- I/ i3 K, [. d# T5 F/ \
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
" G I9 z4 L3 h( H; q5 S& @2 S18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 3 _# k+ R+ H9 H8 ]
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 " H4 g' J/ O# }7 [/ m! H9 B" ?" C
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 0 F4 H- D: k8 f* t- E$ b. Q
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
; e' n) `) h1 j7 x+ p/ A22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
' M, B* J! [2 h. c23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 - j- S$ U$ b b9 u9 J
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 2 A; _0 T( S) c# Y
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
6 @ p0 y- i; P2 `4 q26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 * l% H. `$ j9 z" i3 ] t8 L
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 3 q% Y' n( i h4 G5 Q
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 b; K Y5 ~7 G4 m/ H
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
( K$ M g3 s b" o! V! c& [30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 7 y7 V2 M& r0 k. h$ }* G
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ! L. S& j. {5 k
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
9 Q2 r* g, H \% t x. M+ u9 ?33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 0 L2 c8 ^+ I4 h
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 $ `2 [& ]! } c `1 J' j% z9 r
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
( M& i8 ]# d( f' Y4 u8 k/ _36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|