 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
& Y: P" p2 m5 g) S4 _5 Q- T" A
5 d6 P! Q, f0 p1 C" R f我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
" k9 Z: S" n4 ^) u' \' x1 K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。* W3 p; M4 {! a1 B; m( w
可能相比来说,还是不折腾得时候剩的本金要少。
9 y* `3 m. S5 ]. [5 ]1 \& f具体情况见下表4 N8 a5 ~" ` o9 b! x1 b( m
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 9 i5 d" n4 d: A5 V
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ) `# [/ y! I% H
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
! Z7 Z9 B( i+ g4 }. u/ C: u4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 6 G v- f2 ?$ Q# o
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 + K. M7 ]( \$ j) `+ p, G& |
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 - O9 p- |- V0 s6 i" G
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
- f7 j, r, {! Z) W9 [" m. O* _7 D8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
" Z9 a0 s2 [( H l9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
* _2 U, e& [2 a3 ?5 O10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 / V/ e* F; U: u; O# m
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 5 d6 \3 S; l: y
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 # ? |& N" ^. J7 H
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 " J9 M. Q' P6 R* j' ]* P! M
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
$ h, p; j E& |! B: K' s15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
$ I3 K! C4 l0 C' k. G }16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
1 b7 m1 v V. \8 ^8 c. h) t/ R$ e17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
# k/ u l/ B6 @( W" B18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
0 Y# U8 w& m( d( g p- g19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 6 h( H s5 X# k' e" ^% z" u
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
6 l& S& j. d2 Z i1 a& A& Q' M21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 8 G2 j! S, Y& P7 ]7 k# d
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
+ e! _8 e) O. S* G- R2 a23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 % K) ?- C: ~# p+ ?9 w: }0 ]4 N( x
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 1 A2 Q* @/ q+ \) p) E: v: s: K
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 1 @; b4 ]0 {; L n5 r* z$ a
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 2 S3 u- Z8 e2 G, _( B
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
: e& M1 D0 y U1 L5 k28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
: V! s6 \ o0 d6 Q6 T29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
9 f. P7 S" s2 t7 u% F' l30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 , w) M" ~6 Y7 E! C
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 9 g4 W2 G6 y C+ Z
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
5 Q5 ]. F; ?) Y33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 0 b7 U& X) I7 k
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 # y" z+ m6 s" q$ h
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
! W" a9 T3 r0 C5 J9 K9 b9 s) y36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|