 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 * P1 E# r2 s. p9 _7 ]; k) C1 H
) Q7 W& B/ N6 M, P; @5 r* e2 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( [- X. P. [7 s6 t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 ?0 C" Y+ t( s$ ?2 T
可能相比来说,还是不折腾得时候剩的本金要少。
2 |. b, M# J, \: |( H具体情况见下表4 o2 m* n+ |1 F: I6 g
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 : k8 h2 G" y5 ?. J, ]$ j. ?
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 # A3 ~$ W' e" \3 ?
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
! A7 O' v# e( A! d4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 / D/ E2 V0 N. z
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
# i! q, v3 r0 a0 y5 M, t* d: R% m6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / K. a; ]# G6 m% e
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
, x7 \" C$ s4 U: J& c C3 ?8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 - s; }! G# C2 n8 O3 L2 }
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
$ q& F F1 F m* {8 B6 S2 F( ]10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
4 L* Q+ K9 M/ e; F, s" g11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
6 A* e6 E& k: E' n12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
, o7 L& `2 h$ S9 y13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 4 z; b9 O1 i+ v9 c$ ^- N
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 % r% I( y9 m6 s( b/ F1 t
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
f2 e- C- J1 s2 d. ]2 b16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
( [. ]+ Z5 C% ] U' u+ G: {" C17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 A! t. n: r/ B ]& @
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
/ ]5 E: l% S V: I8 T9 B3 q19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
) m. M! i+ w; G4 L, J: `20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
& I% F5 a, v, u# M21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
1 C% `4 b( y3 \8 a22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
l$ ^1 }; k! D& V3 v9 K4 A23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
# S9 ?5 T: g2 s- l# h3 r. k24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 / a; D0 Q9 o7 L: F0 j7 W. @% a# Y
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
( {, b; L w4 Z, {1 X2 c. I26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 8 @$ d3 m8 `% }2 g0 a
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
3 b4 D9 l/ v; t# U28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 % n8 q2 _# |' |" ~2 C
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 1 t1 N0 A; L# w3 m6 f) P* i! P
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
3 T5 ?; k: L2 }31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
I/ u! _" K4 i" x" s+ n32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 , G( D; X4 |4 X% J+ R( C1 ]5 c" U
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
1 j8 G, E( @% l1 h9 r" h" d34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
) {5 A" Y, L5 \4 B$ r' I1 }/ ?35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 % J* ?9 a2 U+ O7 N3 s, _% Z
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|