 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
9 P$ a( ^! S! v6 V7 Q) x3 P9 O# f) q( W ]1 v0 l
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
: y8 ?) u8 C* C$ X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。0 d2 Q" ]1 @* p/ F( [! f
可能相比来说,还是不折腾得时候剩的本金要少。
( L" H2 G% D D具体情况见下表
2 z! S* W) e4 \! |3 X3 z0 q) d1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
% V5 c+ b8 i- r$ s# \2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 # b0 W; F4 ?! E/ z# i* N
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
8 _& ?' c. M7 k3 t9 D) r1 J$ E4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
: z: {% [ R% Q2 o( Y5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
0 f1 P- j& S) H4 a* o" \6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
* y0 B* v% f" x) P, [' z o7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
3 V2 l5 L! l8 d; I6 U8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
$ N4 Q" k8 Z ]/ Y, G! P: K0 P7 I9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 & A! M: P& h& c# Q9 C( Y! Q7 U# S
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 4 E1 m. r" f0 n- K- I2 c
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
6 m9 c4 J. \# W1 ]2 J( l12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ( m; w$ n$ q; D( {! H6 k: p+ ^
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 7 ]+ W! U/ W4 V- c" E5 |
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
6 e" A B, \' Z. U- V- H/ I2 B15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 $ ~8 H7 g/ m5 j5 L
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 5 D" \5 `0 t' Y# c
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ) h$ O* d& I! _1 E
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ! w4 D8 N2 ~' v/ g `; {( M1 h/ g
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ' A- u/ w7 ~) ?8 g
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 % I6 q1 s7 \ [7 x7 f
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
% \: s- t! P! T. u6 |22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 1 ~. }; d$ a, F" y7 w, b$ |# p% v
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 / H. G( ] U9 a8 Q
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 1 u/ o% N6 E C. w) V8 n- i0 D
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
$ U* A9 `' w: t! C7 e6 |26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
1 `% E y3 S9 Z F' e" D: u27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
0 u) ]4 G! p% ~. K4 [28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 - V% z% m' r0 v+ B
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
- K& U& i& X4 a6 L7 P7 M/ T30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 0 g- x2 s7 R L, x
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
" L9 K8 G+ K6 _1 e; x8 ?32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
% L7 C" W& B% @: b' x0 _7 d( D- X33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
: ^; @- T2 h+ u% i0 p8 }1 F34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 % Y& ]" g" H5 l h, Q
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
, M/ w8 ^7 Y2 D36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|