 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
# s/ ]( y: }6 E$ q
; U* {( U% n8 d$ 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
( z2 g) [9 }( L& O7 i+ _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。4 d- h3 o( n. H, Z& V# P4 r
可能相比来说,还是不折腾得时候剩的本金要少。' y3 _6 b$ K: Q. X( h
具体情况见下表( m8 e- i/ \2 u/ E, O8 i0 X
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
3 S" e0 |. A& a' Q9 Q3 g0 C2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
7 Z+ x; b* N4 e3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 $ k! B, }/ S4 i# o" g
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 8 w( ^/ H1 \5 \* k' P
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 0 ~6 g0 O8 d3 G4 N$ P+ f0 j
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 2 K: J1 S/ A! @1 f/ v
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 1 v2 k, D/ F5 C i
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 0 p6 y' Z, D" D! L2 l7 M3 o: H
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
U2 Y& H4 x0 ]8 M10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
4 @3 _0 M0 h8 w) m3 H% r6 t: k( w* C11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
: W6 L& g6 g! X+ D9 T12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 8 s8 x$ Y+ W+ c5 b
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
?) j3 o( |( I9 E0 Q14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
. `' N1 C7 D; Z15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
, m4 l' D) ]* |7 K' ]/ z. r16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 U& k" ]) Y8 W" o4 M
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
1 l3 D) I5 v/ H& q18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 2 S' K0 H! X) S9 q {3 l
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 - o# m+ F1 X' B! R: L" |
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
6 ^2 H# U: F: D4 Q21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 - l+ }" f) C b1 t; ^
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
+ b+ T P4 {7 ]23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
% w8 _* |5 Q; S6 U, g( j24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 1 p( |" |8 d) K: [4 e3 ?1 A* o6 k. h
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
# i& X3 @, v+ g' C b0 m26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
' Z @: m, y+ X3 {! w3 A' G/ ?27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
+ x/ ?- S5 a7 s; r2 O+ j& Q28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
. Z$ A+ q2 s% T: n) }8 V6 s29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 * j* a+ D6 u' B( h, a9 @& N
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
6 g2 x9 K8 }/ t4 |0 r$ y% N( R31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 # P( Q) W- T3 W7 L' u7 U2 |9 K
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
8 ^$ o/ c' A7 E: j! |- d& R33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 * I1 O {% {, I! k3 I6 e8 D
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
2 z: g, R4 V R5 V S35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
% ?7 {# L1 s% p1 \# w6 @: ~36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|