 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
- u) x2 j& B: A M9 p" A1 f+ m1 k5 R5 m) X; P% K! E
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
. l' z3 n' ?* T7 r/ 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。
; Q. X, u! \! v1 F, ]/ m3 J% U可能相比来说,还是不折腾得时候剩的本金要少。9 R' `* u; g+ S _( ~9 f
具体情况见下表% a* `" p+ `8 @0 x Y% `4 v5 J
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
" g. ]; z1 }. r2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
* A, z3 O" S+ k$ \& w3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 6 I( n B6 l% z, Q! u- J! r' k
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
* M: U5 C, C( ?8 y: b8 L5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 9 t0 ^( ^6 b9 |
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / D; O' \/ {+ N2 c& m9 c
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
3 A# f6 D8 J3 s E8 K- B9 O9 p6 B# ^* q8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
o, Z. B6 }4 ^4 W" b7 y' _, ^& ]9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ' J$ R0 M$ Q0 ~' F" s8 M- ]5 N
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 / W* j1 y, H' J2 Q$ Y
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
# m1 s1 u5 v$ @! _ W+ D; g; I12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 1 A: R& K) H5 q3 p& e7 L% i
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
$ H4 s5 @' f9 c, [" L# H! z" K, N14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
# [ ?+ @7 D# y15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 0 l, T. }5 h7 E1 j
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
3 F; L: `( k' z, r& H17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
0 p5 [& j- m& s% r$ m3 X! U18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
, _# W: ^1 p' B19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 & m) i/ q4 L: R+ G7 V
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 5 l5 X3 X4 r0 }$ i
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 $ w) @" U I `) N; P6 {7 x; c
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
, c7 j3 K( i. v8 m! e* f8 M( [) @23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
: P/ z. K0 U2 i24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 : H% n2 n' C4 q4 f& B2 d+ u
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ( @8 n; ]* V# T6 [0 J& i" k
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 - E% |' L, H5 H) X( n. c
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
1 L. X1 u! o, s, Z7 [) v' R# N) o3 W0 E. h28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 $ l, y% s4 I8 q6 c9 a/ Z1 `: W3 `3 }
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
- K/ G# m) k. d: F7 k5 Q, F30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 {4 l3 M. g, e1 I3 a; i4 y$ P
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
7 n8 W! N7 ^$ Q3 r: W: n32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
& R) M) V* S7 i. j- x/ e' |33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
0 _# D" ^9 G. a5 E: m34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 . e/ o4 @3 x$ ?) Z( Z" r
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 0 f2 {. _4 r: z v+ j" Y
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|