 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
$ o& Z, Y8 ?0 F+ e# s) O
: U5 P4 L+ K! 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
& ?* a: D `* u5 ^3 x C4 U* U1 v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。$ V; B2 r& l- |0 O" g6 h( z
可能相比来说,还是不折腾得时候剩的本金要少。
7 l% Q4 Q+ L9 H% }具体情况见下表5 w q9 h0 ]1 s
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 . }1 y% Q' M; `/ T
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 % T" R! G s/ b: o4 D& G6 s9 e
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
& J7 j% @. d* z3 x) r4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
b& r) O9 V( o. q7 i5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 : {! J- G w; x" W2 r0 [3 W
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 6 `0 R- q. \5 s- _8 v
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 - I7 s% F5 T$ p+ _, A
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 # d: \* N0 d% R" a8 j R' h
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
* D3 k9 D. p' d3 J) n10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 8 ?/ d8 \6 }% z5 ?, K
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 5 Z) U$ z+ F, |% q
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 + _5 ~6 t' O2 t J, F+ I8 w
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
% v; S) |% D/ ?( p; A14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 / I! l& o% @0 h- @6 `! z" B# E
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
: o% ^0 _7 O7 j+ d: X! w. `16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 9 @& S5 i" r7 n3 ]* ~
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 o* r+ a9 |' w# H7 t- C
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ) B5 B+ I8 m3 K8 X$ v
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 / V. z F2 u; Y' N' U* A
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ; i# O o+ f# q, L, R% B, C1 ?" K/ c
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 @- Y5 f% h" `$ r
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 9 g9 t" I+ x; a* H ?
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
( @( h4 G& f# O; U. P. s24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
( |$ c* X L' a$ f; m1 Y5 \ q25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
5 O1 C8 M3 _- D0 m F, D26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 : Q& v! ^2 B( G: z1 p8 f
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
( L; W7 Z* T$ ~7 |2 k28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 1 G, x+ n! b0 T# i! `, f) m
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
9 x+ N2 J% r) b- {. n" A* e! N5 w30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
% |: I, L+ R% ^3 n' R% _31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 5 Y+ w2 l+ m" |$ ~! e5 C. I
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
. z( w+ z$ C) j) I6 S2 d33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 4 u% A1 V( O. D, E
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 $ {, o6 T3 K; a8 t; d; ~8 R
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) G1 m/ u {- A
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|