 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
( D0 }. x* T8 e( F9 Z& V/ R( e9 _& C6 k1 Y l3 M: [0 _: 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
2 H3 u2 I( a I0 B/ Q. I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。" `. z6 @$ U/ i v( f; B
可能相比来说,还是不折腾得时候剩的本金要少。& @3 R5 ?: G- @9 b
具体情况见下表. _! b# k, N, u& \! b" z5 X
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 0 d2 S$ K: O2 v! E
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ( R8 `$ K0 O1 Z) k. \
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
! I( t3 D! ^; ^' @4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
# f; Z, U& A6 R5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 [+ y5 l8 G" ^1 Q6 \* l" U
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
7 `) w, i" i8 m# ~1 o7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 . x" {& [5 c4 I
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
' o# U4 H* u8 J! G+ z5 P5 v9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 3 m! _# n" r3 q9 p
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 + B2 Q$ |/ _# P4 c5 |) g
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 * v# j Z. c. v
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 8 O; w a7 A1 v/ w: f+ s6 N' U
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
) O$ N, _' |4 J# q& J14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 3 Q* G" L' n3 D, j, Q
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 9 C! n) P9 `! q% Z: a7 d& J
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
' c* Z& m7 _5 W9 A9 e' S' i' k7 ]# q17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 2 l F" e; p' X
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 : ^: K; f, u5 i) n0 k
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
, g, I5 ]' s0 o( M r20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
1 C# D9 s/ b9 d) O9 z9 ]8 l u/ Z4 m21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 0 W! j4 m; K0 b, M
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
i$ u2 S% A$ h) K! ^5 ?23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ( O0 p" G# a7 V4 e# I; [$ [2 k" X
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
( v( U) Z0 Q, \+ ?" ]2 O7 {- {0 x25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
6 p' z7 Z0 B d4 I" w9 ]! \; V26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 $ u& x2 \% W6 e9 ^ K: Q
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
! R5 J9 r- Y/ g- W2 N' e/ h" h28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
q/ n3 }( r6 W+ A$ w# P3 V! q4 x29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
5 M) g$ b" g2 L( ^3 N5 R30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
3 T, n* `# t* }% w( r31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 5 l$ F4 b$ k0 t4 _& X3 I$ E) i
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
4 v# V1 Z* m4 I' }& M5 D( R5 H9 X33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
1 n: e7 X+ _9 u- D6 b3 x& e34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 6 |5 j" e' I! C) r6 q7 ]
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
2 @3 @5 ^7 |9 O2 e, x36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|