 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
6 |0 F: ]7 g; h8 q0 q' g* r. _! k* T- z3 w( w: S
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
( f5 Q& E' d9 ^9 i5 E$ q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。3 }" z& t+ k: a1 q1 ?2 g" Q) X# j
可能相比来说,还是不折腾得时候剩的本金要少。
0 v5 j; h/ z N" O, k具体情况见下表
' E. i7 M( b X2 Z+ p0 a1 ]1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 1 R& x G% y; S
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
3 n7 P4 r0 i' \3 A3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ( ]* Y2 a1 Z9 p) j4 `/ K
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 0 c4 a- `4 A0 A5 H$ p) ?; B
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
0 N b4 p( `9 t$ R. z6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
& G) X4 l' ?( K( q8 v, K1 I7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ; ^0 H3 R: O& J" n# ]) v5 i' g
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
/ e) {* Q s4 c8 o9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
3 l7 K3 R" G1 C) y7 M% \8 Z! T, V. j3 e10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 4 b0 V4 x$ C* ^0 u7 s+ w
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
# I0 K( K$ u/ q1 ?/ d2 i9 N+ X12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
. v9 d8 ?1 x- k( B7 F13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
+ D* m: t2 R0 W0 n14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
( @2 H6 r! ]2 m- g6 V. Y15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 9 o& O/ V2 R. Y4 u; W U
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
, U2 k) v0 Z8 Q5 C17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
0 n+ u# N; G* X, Y/ B18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 2 P! _) R5 O4 f
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 3 [2 x& n! k; p$ C
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
7 p2 r" c) N& Q) v3 ~7 K n3 x21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
+ i2 I" }& Y) g22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
6 K6 _ m1 R, R+ t23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 0 }( F* h* w* X' z* V' K
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
1 }+ r5 q$ `( @5 q) N* Z Y25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
: i9 r0 n5 ]5 [; e) L/ }: f26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
$ V8 B- A, r! W5 M D2 @2 z J! ]+ S. I27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 , X; P @' @$ _5 k! `
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
# {/ `. j0 ?/ ^9 z7 E29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 7 J3 k% s0 g. w! E) V5 T# _
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
1 p( s1 r ]1 _. h1 F. Z31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ; c6 u5 r) x' p* m2 i4 q$ Y
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
2 ?+ G. T) e. D) A; A33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
1 \9 }/ h+ K6 e' S34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
# @ i& q5 W2 {, U \2 i35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 - P- u6 X; @ ?* r* M1 b
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|