 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 - L. X5 r* D, w$ k/ ?. l
# A5 K; t$ T& V0 M: R# h我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
E: w* U v$ Y# N$ d3 a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。/ U5 N/ @$ b8 L0 h: a
可能相比来说,还是不折腾得时候剩的本金要少。5 J- @4 ^1 m+ y5 p5 H3 }) Z
具体情况见下表 o2 y* i& B* z+ c S
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 1 @$ i* t- w& }7 @
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
. x, y4 x4 Y$ x3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 + b: e$ i5 ^1 Z R" H
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 + k7 \) N# @* o
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 2 [0 m' t/ `1 `1 C' O# s- |
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 3 x4 b2 Y5 V3 I+ w
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
$ J9 c9 w, f2 s2 x# S8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 , p+ g, n1 `$ h+ a2 [. \
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 5 W+ I) d! {5 `) p$ b) f: t+ U
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
+ W) o: f' p D" r7 m: x5 X; V11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 8 Q0 \- G9 c% J, z. W$ C, m
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 0 l2 c% \9 O9 w6 m+ h8 R
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
( n E; S" v8 @3 q. E$ |' E14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
* d9 e2 b1 x: H, H' b: q9 K15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 / k; O8 T9 Y4 L9 ~& [) M$ k8 J( Q1 |
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
3 U( ~: c" @3 {; r17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 9 ~ {- l9 K* x- ?# ~$ z7 `) Z! O) I
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 9 A) k1 t4 T, C% Y
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 6 X6 M5 b& ~* t+ D% Z5 M
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
% Z6 U; k* F6 Y/ H% E% }21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 S7 C. [3 ^# i7 u! H2 S+ L R3 R7 u
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 * g0 f2 s; N0 I% z# x
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 & N2 `' F$ {% ]5 C
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
[2 h0 \, c+ M0 L( }6 _& N' o25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 / p# K; T1 {2 K
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
# Z" [* e0 S- F! {* ]( k! t: x27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
- l# i& I# E7 m' h5 x; k28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 6 X1 b/ H1 a; {! p$ \! u6 R& Q
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ( I7 G& ~- \$ r a; I; m
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 3 C0 M5 f$ M. n6 W5 c) C* n2 }0 @
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ) n% r! m) r7 i8 X
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 % p! c$ K& W' o; u
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 4 P( I$ v- G+ W; Q6 g
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
: H% r0 a4 i' f+ A/ a3 {35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ! s" U/ i8 Q1 y* ~. ?. l
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|