 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
9 X/ n) i7 M* r# m% C
; C2 ~* ^& I+ E2 @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, s$ f( R* ~
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。# T- |4 D% S6 b6 N
可能相比来说,还是不折腾得时候剩的本金要少。 ]) ^6 h% `4 [3 R: M" D3 G
具体情况见下表 n4 u/ S) |6 S- j
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
$ k3 m; s; u) w- }) Y+ \8 [2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 & c8 C8 X3 I) y% a, t+ u
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 1 C1 u }0 W6 C" g
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
& O0 J# [8 |7 _- z' l7 C# _& ^7 d3 R, y! }5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ) M7 w9 ]: L0 y
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 9 K$ B3 y" {7 b7 P
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 % w% N2 Z! z: |( {
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
# k6 Y# C; X% H% P4 K+ Q2 z- K. s9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 0 h9 e n# P$ \) C( J! Q
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
. g' t3 P) d: l4 f11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
1 Q I1 ]# A& E7 z, \. ^8 m12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
9 b- j8 n7 h! A, |5 n13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
! N/ y7 y' l2 B14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
2 k K/ _! s- l0 x3 W& l% t15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 $ b$ M7 W( S& E T. O3 ~+ o
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
. K; m( D. G7 o" `% |8 ~17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
. {0 a: H7 D2 Y2 W: W# v18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
6 W2 g7 [ D5 z; c19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 - i* w4 }8 k- ~9 M# L& P
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 " w5 y5 H9 a' S7 V
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
. ?9 z H* ?, d* m/ F' v2 X22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
, k; x& J) z/ e# h. ^! X2 c23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 - C0 o6 N( h- F1 [
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 + [+ o* @/ I9 |* P8 N+ b
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
9 E! I7 C# J" J6 D* ]* R26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ; d; \7 F7 g: e
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
+ c# h. R1 I* ?1 T" g28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
; ~/ j* A/ S3 M9 h+ D0 I29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
# o$ s. P/ |" x30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 V. Z. w! ^8 g0 } R: @
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
8 B1 j) D- A% }+ F32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 . y' W, w$ y, }! ^& h& _
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
3 T$ p m/ i f! B34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ! U6 Y2 u/ d, [0 [
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
. k( B. y5 \: l9 g! O3 k5 d36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|