 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 9 i" J7 B4 L5 ~4 k
; y2 S* t* Y( {4 v3 E5 ~0 q我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.24 i, F9 G6 y* L& {" H9 |+ | B* J$ r
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。
n. G& G2 z! [8 \- t( h可能相比来说,还是不折腾得时候剩的本金要少。5 {0 [. O7 Z$ O* E2 Y0 Z# G- V
具体情况见下表" l7 M( l! S) x* C
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 6 n; t9 F8 |1 i; ~9 O
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
7 }1 `0 H2 m- }3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 4 {( o; G. }. A2 `' L) H; @
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 $ J( ]% K! [1 ]- M: l# F* V6 t
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ! G6 a4 t7 E, H3 e
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
+ g! P6 B% |7 a; H9 o |7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
! | X9 ~) g: @* Y; ]8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
8 U/ F1 Q0 H' x) G+ k; [% t9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ; |2 S1 _) i3 j7 v' q# t
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
+ J" Z1 T3 r" n* O0 l1 \11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
5 | ^" E6 Y- g9 r12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 8 ^% U" K. O5 B; o$ ~% x
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 5 m/ m1 `& x1 A
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 " Q& E+ L" F& O5 [: S6 y. z
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 0 F7 I X1 D! S/ I6 O
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
1 Y- a% H9 R, ] H' I# S17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
$ G( v: [, c4 O18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
2 j7 l+ C4 S0 z- J7 @# B( Z19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
% V) T8 Z* {. m4 H- l20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 % g( |' |9 S$ S6 l+ Y
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
3 \' g2 P0 T3 |22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 7 n1 i8 ] p4 A; n
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ! V7 M% O, l( I8 |9 W
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
t3 `- y; u2 `% c" c6 F2 {( t& I3 I25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ) R- j# f+ i3 M7 ]9 n+ `
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
2 ~, X/ S; v- {27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
) O5 s' B# @) q3 M( X9 L7 V) j28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ( S* r+ e& C; c. p- _2 J
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
. z4 [6 C7 T4 i30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
4 |; x! v! i) E% [ Z. Y% c31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 4 G0 `# d4 R7 B
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ; x4 Q; g8 h7 y" n5 q/ X' H: F
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 7 s, {6 @) a- V8 q! \$ C% X
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 % D% V, d- c/ ~: m+ F+ s: E5 z
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
6 M( B0 B/ T$ S36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|