 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ) L u( x& I& M6 g* P
3 k+ e% r/ D' a' Y
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
$ e9 m7 c* b$ X6 v' v, m% d: S! w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。
' Y' t" y: T. j/ f* x# I3 g可能相比来说,还是不折腾得时候剩的本金要少。
% L. U! J. L0 H" ?+ `$ T具体情况见下表
: c# m9 I: s) m7 t& r% j, k. O( ?1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
% O7 q1 N! I) E# W) L2 a X+ M! s2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 2 f% U4 D1 B) R/ X |
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 1 U5 C8 H% E! @1 G0 R
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 & c$ ]! e4 [; B' \' A
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 7 o; J, u8 t3 H3 M
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 : O; o, k5 u% Z8 _/ n3 Q
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
3 [6 U! k* o+ _4 J. f8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 K) X3 ^. b# D' ]
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ( C1 Z) G5 n! `0 U- n0 n+ [
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
7 F7 n" ^" M o. ?3 @7 g2 ]: a11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 5 X1 O8 M8 x) B/ F3 e% B+ f
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
; O0 f2 f) _& e, W0 s8 `# V& l13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
) S1 K8 ?4 m7 @. | z: I14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 . s6 Z E( L7 \. F5 t* c5 P6 n
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ' |, p* a$ G# m5 U; T" H
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 g$ V! ]( Y8 ?; M) `+ L
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
, }. K {- O4 \9 |8 E* u18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 4 E# e" @& n1 f
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 2 V: ~0 V5 N; n& M# _" |% U
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 7 f+ }6 u1 G8 v9 q5 r. b$ v
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
4 S% u8 p+ v8 v. G: C+ _22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 + l( Y( T! y' e
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
9 j$ F0 n `* b0 y% y* [24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
# ^+ z* a# g& z+ Z2 e25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
! ]$ N) I$ F+ F+ K) u' T26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
& N1 |% H# Y8 f27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
/ N( q7 R; H! _$ Q+ t! {5 y) Q28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 9 n( w t8 [0 X1 i
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 " K5 u/ h* F" ]. I
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 - V9 E0 s/ f/ U% ]% x
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
2 d! W, ~; R" x' T" H- p4 l32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ! ^, G( X7 {$ q+ n- C
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 9 o$ H% U/ h, ]+ Y
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
- H: T B! G% u8 `* ?35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
! h7 o8 F9 {/ o2 Q36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|