 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 8 v% e0 U' `5 @+ t' U
c7 L4 {, ^6 I0 `% o
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
! ?" b1 N; A* l0 j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。
5 V w) E9 ~( t可能相比来说,还是不折腾得时候剩的本金要少。
3 i0 | d) i0 z C; k: s/ g8 j0 q6 x, ]具体情况见下表
, S1 S* r6 |4 v( O j+ E/ p1 i1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
& {# l7 k* K/ ^- M# j2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 / z' C: v& H( d
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 . C+ e3 n5 B4 n) P2 b
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 % w0 ]. a/ \% S
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
6 ^- \# ?& v& \% u9 c6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / M" i/ [9 c8 D4 R
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 5 }9 i( i4 b( O9 Y( v6 }; I7 U9 n) h
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 0 _" Y! n- H4 E1 J, G* J- C; B8 z
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
& c* H. F; a2 J% h/ Z0 U8 j10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 4 h, k( w7 R6 ~0 J" @$ h) v/ ^
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 1 I' k5 ?. a" t0 F z7 M
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
( X. }1 D5 ~9 B5 s' m8 }0 c13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
6 r+ C# D4 D; ]14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
- c- [# i5 v' M7 i15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 3 ] L* F Y" G4 N- y
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 7 g" |9 K! x8 P% b3 W5 h9 H& A5 g
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 & B2 L+ b1 F9 a
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
) [4 J) h' g; N6 m! w19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
% y$ ?; p5 A9 o! X' j3 X% {! `20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
% r! ? c4 _" F21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
( N3 a4 R' c( d' V$ v22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 0 [1 n& Q; q/ b' h4 v3 ?& z
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
' R" {* p6 b5 G! p24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
( x7 Q. p( m* T0 A( M$ |( H4 Q25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ! x9 k; U$ @# N8 _; R5 K, `+ T
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
: o0 B% b ` d- `0 r7 R q8 p27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 - Z' W; D9 w6 g, q
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ' w- p) d0 H# ~" y; H1 R. r
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
# L: f+ h* A8 l$ w% Y: E30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
2 A% Q& M/ H3 s* @: p: J31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
, Q/ A: k. Z. Y6 i9 G P32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
# i, l% j: l/ z, v8 Q$ S! f' R& ^33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 . y% p' }5 V! w2 P" s/ U
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 % ~- s9 x% @) s6 n5 a" `
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 / A& f; C+ x; I- |
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|