 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
' E1 g% K& `$ Y0 ~' B; H( Q+ c
2 ?! O0 ?2 y& w3 b我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
# c1 i4 J% n$ c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。
2 j5 y1 r2 |, P# e0 u/ z# ]可能相比来说,还是不折腾得时候剩的本金要少。( R& h" s6 |" b3 Q
具体情况见下表
1 l* ^- e, f) T$ V1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 $ ^# C: O4 N& J( D1 g- K; w- d8 l: M
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 1 l: a1 f! }$ h
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 + Y/ V- ~' T9 S m/ O# Z3 v
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 : c, @! ^% c: t9 W' r- D; C# ^
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
+ _; O+ {4 c Q. q% h0 I5 f6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 Q4 w: P' [0 v7 N/ Q6 j( j2 ?+ y
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
) F# O9 g/ T- e8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
' E. i% G3 E X p6 k, m4 ?+ Z9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 2 | Q" j9 D! K9 Q& {
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
( h) {% \! a; U* f11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 . O& H# t b4 K ?
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
) o: | R# U3 I# g Y' K13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 2 O2 U) S7 ?; Z8 w8 r" h+ C e
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
2 E! X v! I. y; N- b15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
, d Y( |) ~. x6 [* i& o16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 7 O& w" w1 \2 b5 E" [, H9 Q' q5 q
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 5 }. u. \- Z1 V: o# @
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ; w1 U, X: H3 u: e6 [/ A' f
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ! |7 ?3 F; q- j
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 3 j* T N1 s" B/ u
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 . ]$ _% Y: }6 o# S
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
8 J8 L6 ^: O* l- |23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 " K+ L% D- M# k2 _( s4 k; z
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ! `4 D! I( Y5 O# [- T$ B
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
9 o, h! Y. u* K ^; T' z26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
8 v0 _! ^! @# { e4 U27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
3 Z/ V: ?6 b5 T" G$ U28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
2 \; ~2 Q9 j# c. d4 y29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 1 w1 {9 ]/ y; J
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
5 f1 e: r' g7 X% l- ]# _31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ' k. {6 Q- }& A) ]0 A. G4 u5 a
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
8 t" E' y1 t8 k9 A33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 0 L8 p' X+ U- s2 g+ _ M
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
1 E$ p7 Y3 V8 c6 B35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 $ X& Q, m) w3 u0 `
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|