 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
2 C9 @* b; T- |" \% R- _. G5 n1 C: ]. h$ s8 d0 c: k
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2# ^# ~! y! ~& t4 Z
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。
` e% N! J/ h S2 A可能相比来说,还是不折腾得时候剩的本金要少。: V# d: b" q* G6 _ T8 V
具体情况见下表% |2 D: _5 O" Q6 i0 Z
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 . J7 m5 Q1 h v, n
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 1 o* y: ~/ r; Q* X3 g3 n
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
* L5 N ^! T: i1 c: D0 S/ k4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 # d, [7 s0 i1 D0 Y% e# h& o
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 3 r! j6 S" P; P4 w
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
7 L9 f1 E: r( s( g q7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 / i, E* [7 ~. y4 B- m( t
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
: m2 i8 p0 t' k9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 5 u) Q: s9 Y5 l. `( s- A5 p$ C
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
8 [) }' U6 H+ T& f" P* K9 N* }. g11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 6 ?$ k; A; m' ^5 L+ K! e/ \3 b
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ' Q9 v: e( M7 ^ f0 b+ x& T
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
: ^) |' s6 d- X14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
: N5 g' z% Z0 L15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
0 H; N; p" M; |) R3 {0 N- O16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
( M8 T- H9 o4 ?+ E5 x' X17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
* \, A& g6 j" B( L: ]) Q! n18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
1 R, r2 O+ t- F2 X+ _# h3 C19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
) t5 p" g: ^+ |# {20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 5 U: Q9 ] L: H) L; g2 v+ H. T
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
$ V/ L2 v5 M7 O" \% t4 E/ G( B22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 3 @4 F! h5 P% o
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
2 y8 C/ X1 ]8 ?5 d) p. `& a+ ?24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
% E3 E1 L' q0 g" R2 ^25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
+ V! s$ k$ [3 r: Z. t26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 7 V# I1 J! ~/ ]& ~
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 & |7 a& }/ s: M1 Z' s2 K1 A
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
K; ?& G! i; R- a! E29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 % o8 ?8 L; a9 n- F
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 9 O, Y. q! q$ r2 i8 c
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 0 e' B; [$ M8 }: R9 p2 V5 {
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 9 X$ ]7 M8 b7 D, s+ f
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 ' F/ }% I( ~% V- k9 Z; e& S: r
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 % p4 o* B2 v( \# u9 ?
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) o" t' ~# @ \2 @7 R
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|