 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
4 Y+ A7 \/ V. q7 X8 U3 s m6 t
, i/ O% X$ ^* E6 e/ L- z# e U8 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
) h" L" ?& n# b! T0 ^% ^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。
/ T4 h% O/ ]5 _9 s可能相比来说,还是不折腾得时候剩的本金要少。
6 r9 c/ X* J6 t8 o6 ~+ i- I具体情况见下表 b2 `5 y& F* l! a; w4 \
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 3 [1 v! l3 r; h2 h) W
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ! _. k8 G Y; ~2 A* h5 x
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
5 x( A# F5 S* k, Y/ E# [4 F# }4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
. Z& d! Y+ ?1 R: K& P/ W5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
6 p- B6 m6 |: C5 K8 K4 J$ I* V6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 4 ?. Z/ `' {1 z: a6 u
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 d2 P3 E& ^" `0 o
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ' M! k# g+ ~; w7 i8 i$ B
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 3 Q9 F6 h/ ?; f- u+ V- J
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 - {9 F6 W+ }) z, o
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 , c- W( m: \" i2 P9 _& d
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 7 o3 b0 w8 G! o6 E
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ; I( K# n! T3 w+ a
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
; I) g' d, C) }' O15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
0 O( H4 Y+ C- S( Q16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 9 X Q' N& {3 _, v0 f) P
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
6 D% t* P1 f, d# ^& M18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 6 d" W& f& s) ]. h# i6 a' c% t
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 8 j' @9 q' R7 ^$ O
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 % X' ^; D; ]: i6 D
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 8 J! e0 S1 I& j8 c, V5 P
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
2 d w( D$ c# t* N9 m* R7 b23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
4 d1 `) H- @- G- s/ Q+ N24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 * C3 o# M$ V$ n# X, X
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
, g5 P `: Q+ g26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ' E6 U) H5 V; v- _
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 7 K! {1 X! e* u! x7 r% v, F
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 * h. v' @6 F$ P# I: _
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
, ]2 |9 {, F3 S: {+ Q3 d30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
8 A, k/ g' H6 S31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 & d8 f: D8 V \! g- k- x3 ?
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 : @/ U3 x) A# g
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 7 L/ w; |3 s; x& n) u
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ' }5 P$ i. j* a! i) {* @/ K, s
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 1 x/ d! _, t3 d' D* i' y; W
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|