 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 5 A% X$ b/ Q$ N; m
7 ], O/ I( Z! J7 Q. C5 C
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
& [& [, K5 u5 ?6 H) d, _+ o# |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。
7 j" r+ ~$ W& n) w" L+ N+ i可能相比来说,还是不折腾得时候剩的本金要少。
x3 n- i) i7 K O1 w6 F0 H具体情况见下表
' \) t5 P* m) s7 ~; f* q1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 u4 V2 v# A# p1 {4 X
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
9 a! n' _- c- d' a6 Y( T5 |3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ; B# E9 C7 `2 }
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
! g9 i' m Q) y9 \0 `" ]5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 6 I" v- I W' h
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
. R6 n0 P- g* I, X$ ~& p7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
9 @, _+ c( z$ y) r/ |* K* F' E8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 $ ]7 Y" }2 |* E Q
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ( v1 H2 {0 b( s+ [
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 2 G. r/ k \1 |9 O6 ]
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
8 L3 j: E) K: D, T6 {12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
* e1 T9 R+ e/ ~* Q0 N6 w1 C13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
" O5 Z5 j8 b9 u# d14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
; A* w% @5 p: m/ }15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ( t+ @; I6 D Q9 S
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
) E9 N4 ~8 D. k F- E) v17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
2 }; U8 [' z/ ?$ j6 G! Z# _18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 # t3 l( ?3 }4 q
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
" j+ n. K+ z/ _- R5 H, |4 M. Q20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ! G- b4 n* F3 y' v- g4 N: @/ _
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 0 L: X) E8 m/ m" z) ^
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 8 H7 k" a: F8 ~! A5 n" ]+ ?1 ~8 P
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 $ e. E8 l/ l4 C& |2 y' \
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ' ?/ c& ?$ W+ u" f9 i4 x
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 * t6 L+ l5 j" D0 W
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
$ B$ K% r( G/ t( ^( y6 n5 ^27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
0 ~" H4 u+ h6 I# i9 e$ b28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ! |8 o* {, O/ N# {8 ?
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
1 y: z+ C0 f) J30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 : B9 t9 j+ L d% v8 H% e
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
5 c4 @6 D8 M7 L* X32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 $ y: l& O. ^7 j0 G
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 $ B. V6 R7 U W" \$ p: T4 I
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 / q& D7 {$ }* J9 o: j
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) G' Q+ k, z; P% ]
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|