 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
, @& h5 S0 W( |/ @4 j
: {1 m# G$ N+ h$ {" ^9 U* S) V我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
/ T" j. H& m& h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。6 P& o$ J$ j- O; V5 t3 q
可能相比来说,还是不折腾得时候剩的本金要少。
. L% o2 @. j& H- W+ \具体情况见下表) m8 W9 s; Z, @ R) m; c5 r9 y
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 1 c# P. f- Z$ y+ Q6 b9 x' g3 |
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ' R& T6 M, b; S! o( D
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ! k8 C; T) U l2 l
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ) f5 x. u, W- w9 G+ r. N
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
M& n+ c% Y1 y" i2 ~6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
9 }8 R$ I- R& E. u- l7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
9 K+ _' x9 j+ t/ b$ t! X! w. ]) k8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
4 E/ j+ p3 _' R2 _$ {9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ' U5 v) k" ? a+ @2 b/ W
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
1 P C( d8 a! V9 X2 S. P11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 9 M: i; [/ m/ M- D
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ' ]1 O- h! U7 p% [
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
9 U$ }1 ^# K/ i1 G14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
: \' C9 D5 K- H u: X+ Z- {15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 & x/ E, T4 u6 u0 w
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
2 m9 |: K, D1 `" _( {* V17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
% {$ y) R0 a1 }2 V% }' j: x. ?# Z4 d18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
! V- b7 Z# l$ s% h% l; U19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
5 c3 E: [9 j* B/ c& C20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
4 ]' |. J4 A, E21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
8 ]9 L- l, j$ k22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
, c6 H1 r6 {) t1 j9 g1 R23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ) E4 q9 B) W# M; [; D
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 . G) P* j% x# d- z5 |9 A$ R2 o* _2 c
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
$ t+ a( w, V" S* o2 r26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
! n9 j% Z* L2 ^8 {: h27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 + {3 E7 Q5 R8 }6 c! n
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
; F+ K5 i; J+ z* W! c. {( T29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
) v* F5 g) }) O& h; e, o$ _30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 N- O% ~0 Z8 O4 k
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 + } F% }+ j6 x* J7 U
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 c) ~6 v' {# Y6 P/ a |
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 & Y, w. l/ n) g
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 * `+ L4 N- _0 t6 w- `1 o. m
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
, ?/ g' @: Z, I3 }' v36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|