 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 " P" A4 T! ]/ s: `% F) A% E8 ^
0 ~% h$ X O6 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
, Y# n+ r$ S; j# 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。
) {* M7 V1 ?0 M5 }可能相比来说,还是不折腾得时候剩的本金要少。
) F( n$ |- J- F& C: O9 C& c- x2 u具体情况见下表! b. q6 m$ S7 @& y' [; w, y# @
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
6 D+ h! \1 F! Y ]; T/ U7 R2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ! }5 @2 q2 p* H
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ) I. H: x+ v6 }
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 a' f& q: C1 `) c: ^
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
. N6 k1 D/ n0 B6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
0 Y, M' j6 A$ r$ U7 ]5 F8 h7 U F$ F* K7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
. c: a! d* L5 f8 Z8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 0 M( v# t' m* {& [
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
0 ~6 ^8 {' G+ t" O$ P3 \: x10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 . Z; y6 ~& N, H% u% P" O, e# ~
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
8 k, b& d" E0 }# W12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
1 h4 Z4 s% P$ }3 O+ \0 J1 X13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
8 {/ U3 S2 a6 k) a14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
% `$ S1 L. { g( M3 L15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 * y) u# o4 n- p) s
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ( I! i4 s, |- j. D6 F8 `
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
4 d3 p: b8 X" Z# ^/ @18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
2 }5 |1 R6 ?. b; G19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 0 Z& P. v [/ h3 H( V+ g+ n1 g
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ! w3 z% h9 {& n
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
8 j# F8 ?7 Y8 X! Q. s2 I22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
; \; f; @9 ~! g! U3 h* L$ U4 t; Z3 ]23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
) g; v& A9 z% T24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
- |) B0 ^5 w5 a! C% K( A; ^/ {25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
, o8 b: S. r z. M3 l! C3 Y3 |26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
- P. G& e& d, G/ A8 w27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
$ a7 j7 ~& g# e* k; z4 y28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 / m& V/ D+ u# R
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 8 D$ P1 }+ E* W9 q. [
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
: Q$ u( }% R8 _0 W+ L7 h! C9 B31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
/ E+ s, F1 I; L( \9 v' W32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ! F% H$ r% A- H$ t K' J8 e
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
- p a2 F9 o% u: O34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
7 f, a3 A" n! S# d0 Y35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 & Z& B% x. D" s- ~ l
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|