 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 / }& ], q# `- R# r/ ^
* n) E0 \6 l7 l8 E' e9 j9 n: 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
) W2 m2 [" B0 e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。
- t G5 d+ X9 N$ K& N可能相比来说,还是不折腾得时候剩的本金要少。0 J+ ~ K# M% }2 R
具体情况见下表 X& [/ q& {6 c' I$ A/ l+ p) l- n
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
( t E% T: j% B2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
- \( g$ g3 ~/ Z. S$ A9 m {: d3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 8 u( ?5 l* `- ?) ^
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
' ?1 a$ T, c+ D. i S5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 4 E0 B2 W% l( P
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
2 c# q6 I, t+ y2 j7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
5 G1 T( f& `4 G: Y( B8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 6 K7 L+ v& N9 N6 I
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
) P y* C! n& u% i9 r3 k0 O10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 # t* W- M2 [; ] a0 w
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 ' Y* p, {: A6 _5 w7 i" w
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 7 q: F9 E7 i+ }$ r
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
0 ?# `2 y5 |+ M$ p5 q14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
+ [ Y! U# O" H15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
4 E1 ~- q* M9 i( }# B16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
; b2 V5 p2 ^$ @7 S17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 2 \, m4 C' D# D1 \) P8 z! d p- z
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
" t; ^; l2 f, S+ e/ G0 C3 A19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 , H$ w9 N! b2 [: P! E/ z; g& N7 n$ B
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
+ J ]6 ^2 [6 b( Y7 v21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 / z. k6 e# l& I
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
9 `5 h7 Q1 G" Q0 m! F23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
) V1 C" o9 E+ Q: S5 e1 T2 s) s24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
9 I: j8 C: { P" V' E' q4 {25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 9 Z3 i( e- K+ _ S# u3 i
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
' [8 F1 {% B1 Y' d9 h27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 1 \3 @$ p; p$ ~( v/ ~# `3 x
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
: ~4 F$ m D. J$ ?+ E* f5 A29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 " e8 p$ L/ {9 E. J* L+ Q
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 5 q1 }6 g4 _0 p+ Q( u- }. F
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
+ n0 _, V3 ?) T1 x+ `" z32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
. K) H8 e+ `0 X# n/ o# e& I+ O$ J33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 , ]) V5 p- Y* {( b& n# O" i2 j
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 / t' |; Q0 m6 n; v: h
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 6 ?5 l, {. |. `" h
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|