 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ; `$ ]/ N- S- k" g1 N
1 z1 \: ^( Y8 O6 r' s& |0 Q
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
, {; Q4 w: n: q: l+ A; Y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: X6 U8 ]6 Q' S% \5 v可能相比来说,还是不折腾得时候剩的本金要少。- l' K$ F4 U* n( Z6 X* L
具体情况见下表# a) O4 s$ h( ?' \. n
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 1 c6 }6 e. v+ x3 H9 ^, V# d
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
0 ]# W) _5 {/ \- \, q3 [3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
& r# l( }& \! s7 l4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
M6 p( k4 S2 A9 y- ^8 S5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
/ v' `9 J; `( b$ Q% f0 ]3 ?4 H# |6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 4 u1 G( c! ^+ ]6 C
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 " W# Z# _/ J; g+ g+ o) @
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 " q3 l# ~, H7 u
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 " V- i6 q' D7 \1 J: n
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 # H |- d! z4 b: r+ }1 C8 |! O
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
* R: r8 t4 `- U# g- t; u12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
) d, w }$ \+ d% }0 f13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 " b2 h* H7 m# `
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
% S4 j& v6 b+ q9 F9 p" z/ F15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 1 p* B) U6 d( S& [ ~
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
" W! c* S9 ]$ ~17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 & J# Z5 z. u5 [5 r; ]- [
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
$ s; A y" p J- \' i1 B Q$ N" h* j; i19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
- t/ D3 a/ c% `* U20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
" D1 H( C' x3 f5 Y0 l/ o21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 . K# B. w! P9 V+ T0 D0 T6 `; C
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
4 f/ I2 H" L: G, o2 v+ L23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ' n: }4 B3 J! v/ ` Z
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 3 `7 {7 C* @6 r, c
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
c9 t3 I% Z1 M" C ^. q0 t9 O26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
7 R6 x2 M+ Z) ^% }: R: B27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 8 W6 x; o& [9 |- Z: k
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
) t; J b" T, ]29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 * O; U) S" S, G$ O, ~
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 6 \( `- I C3 |+ h( e- i8 d5 U. L
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
% J6 ?- v9 }* J9 j1 ]9 t* Q32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
2 ~$ \( X- c6 |$ h' ^33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 + Q& }1 n( C; B) q8 r
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 L& v* V0 L2 G A" H/ e
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 8 p4 J0 ~7 L0 f- ?8 M: C4 x( B) ?: ?
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|