 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
7 c, `" ?, k0 a6 z/ A
% K$ `- ^$ ^8 k0 W0 R$ Y5 o) g( |我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
" N' j9 r6 W& X, o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。+ Y6 M% o! K8 X& U/ p
可能相比来说,还是不折腾得时候剩的本金要少。6 K/ _6 _: ~+ j; x7 H
具体情况见下表
2 P2 i" S$ q8 q1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
; e k, t9 l- W% m9 ?9 k+ \2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 : f0 i& h; x% y/ ?' q A
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
( z6 y- t6 [+ s5 U8 f; N4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ! n. x; `3 g9 z5 F" k9 [
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 - j% O2 y/ W. I. B9 e
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
, p* {# H8 h% W( E+ e1 T. _0 g7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 # Q" J' r0 u5 r- {- |& p$ |3 t1 x
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 0 n6 E) Y L. w
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 4 Y7 r+ p3 e$ S3 x. _/ }- T1 y
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
3 I6 _& H. g; R9 g8 F( S- g11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 8 y! R: k5 U0 |+ X4 Q' C- D
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ' O7 J% [3 \+ p2 T, f. K
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 , p" W% k- Q: b2 J8 T
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
* Y- s% b+ m* _4 d+ q% y15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
) o+ Q) Q) M1 O6 `+ A' Z$ l16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
/ O( h1 l9 p: Y8 ?% J2 G2 ?17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
9 W b3 y: M% |9 A; @7 U2 e# U% u18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
|7 p- O- ^. q. S* ~7 |19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 6 ~' l5 Y2 x0 S2 l8 C! O
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 7 b) j/ ?. ?/ l) G5 n+ y& [8 n
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 # ~$ U# F# R# e v# q ?
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 8 _0 W; [2 m& y, W/ a) U0 t( [
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 & Z( N, [ {7 i0 ~% K
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
; R, f! q* j, c0 Y O: d25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ) Q# ^* ^/ s9 B" {# c
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
9 J Y" h$ j% c4 q1 w# l) e* c27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
4 a3 c- g; M* x28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
& P2 Z$ U6 m$ x4 g. t29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
8 L. B" e" M& s' I* B `30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 % ~& f( J1 i( ^4 Q. E4 n
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ; z2 g" n6 Z9 k8 s
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
' L& F7 V; S \# S' w! b+ v7 P33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 2 k0 w* S1 s) |( A$ r
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ) F8 N# J/ ^6 _9 r
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
+ M8 G1 q/ U% Y2 H4 p36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|