 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 1 z0 v; y" d- [* _# S& k- r
7 B1 Y5 [1 V; U0 B% }4 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
/ r S2 W( W K. M3 N' ?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。
2 d! o, s' l0 U! u# d/ V可能相比来说,还是不折腾得时候剩的本金要少。
2 y+ {. C( z4 U( s6 Q! F% n具体情况见下表. v, @& f! Z4 _+ e4 X% a/ a0 C
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
" v- T6 z& Z& f. ~: }8 u, N8 v2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
$ {9 n8 m; I9 W$ n/ c0 }, c0 i3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
' S: ~% z& ~4 u' f3 g1 ~5 P" `4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 / K9 ]1 J# ?9 p3 ]% z! }
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 % q+ U! I; X! m1 O3 `( e
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
4 j! d& z4 e7 @/ R. S7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
8 D# o) x& C( ?, X, J) C; Y8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 + j% j8 Y |* `
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 # n' x+ ?1 S1 F( i; i
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 + Q& _# G& {' g9 I# |3 r$ s ^( ]0 F! ]& b
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
6 e5 ]; e F* B12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
: ?4 @: X' d4 S7 ~. }: x/ A& w13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
9 p6 {) h' J' z% z14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 6 c+ p- W% W( ?0 e
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
% b* C( N' W6 Q- |4 _16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 . a4 n* p" H5 i5 R
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 & f. S* |) _% j# I8 `
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 3 p$ F: {8 T" N+ x4 N
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 & K' F, }( U; }1 G% K) i
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 `& n2 D5 W7 Z
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
' b: k7 M* @9 E# ?: W) }$ ~22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
+ R: o: ^9 B+ O6 w( z- l23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 X0 }0 E8 `& N0 c# I& z
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 + v& {: D0 {2 e1 e: k6 M0 F" L
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
6 m7 g2 B, F2 X- |) M G26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 : O- Z6 P6 m# f* f! j
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 3 i$ n. I9 Q/ i
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 2 o' y' j9 r, R: ~
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 2 j; T; u- z. W$ B
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
6 G: u2 o- q4 _31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 - c2 L! U k7 ?0 m/ z3 E( h
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
6 s1 Y# J0 s* V- D: Y33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 + Z3 ^7 R# F3 i9 l
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
& }9 K" U( b; U$ W }6 K" v2 J+ B; f* H35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
4 u/ J. o9 }; }36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|