 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 4 D; R* z8 e4 l# k
: h0 v/ f- }5 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" `" C. v+ m, K# Q/ m" \
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。0 a9 y" I# Q( i: V
可能相比来说,还是不折腾得时候剩的本金要少。4 q8 d' n) D l F4 A( w0 v8 }3 |
具体情况见下表 t5 v; @: Y5 w
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
9 t% W8 r' y9 C7 m% H K5 V" z2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
9 v7 `& o0 Z/ F, p: G3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 . n9 Q. @ h/ O5 F0 ?5 f8 p8 Q
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
2 u, |; r8 \' s L/ |8 K# h$ N5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 # _( k$ c7 S, d
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 1 T. T! d3 L! C/ \
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
9 V7 z3 Q: }- b( O% P5 l5 u8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
; G5 U. x6 @ r9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
: Y5 A8 }: e2 d% I4 s10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 " g9 e- P1 e8 U* L& O
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
2 Y; L! x* K3 ^" k, B8 y12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
3 t' H/ `5 l; V; l, X; Q; Y13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
$ W2 c. _! V( U: F) v& I8 ]14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 $ ^5 v7 [6 c7 m4 k
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 2 `9 i7 D) [" A8 _3 ?- r: A
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
7 ?. f/ {) R+ h! [) L) g% N17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 % y/ c7 b) L- I" G4 X
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ' Z& V. G4 B$ E; c1 E/ D" [' e
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 6 r/ K( Q3 L& ?, D
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 # J' G% v( k* X- T, G5 p- O3 J+ ?0 `
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 3 v; P5 e, q& x c0 c/ N/ @9 K
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 : C+ m' U4 ?: m
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
7 F1 t2 _0 L/ e( {4 @+ h( X0 l) U1 I24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 2 f p6 Z) w1 A
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 & l8 a5 K" c n7 v2 O1 o- L
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
7 O* Z/ _' J9 b: m27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
5 L" T8 X+ V2 |: c9 g$ T, Z, P28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 % K# x, p5 o4 c3 R2 i8 U
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
% q5 h! l# Y2 N$ w, _' G30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
" O" Y1 h V2 s31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 3 F& a% C6 b; v8 G0 u, o% B
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 " L& F8 {9 b3 {2 b
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
- u, [3 ?: ~( A! b; ~34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
* z3 k( [/ u8 d/ L. l0 q* O35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 : k5 ^, ?3 l4 V. f2 ^ n
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|