 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
/ c9 G! L" F. }
2 I4 j l+ P) t* e9 P* h" u8 u我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
! h6 w2 X2 O# W* f# u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。
( {8 T* h" |, \$ @* Y可能相比来说,还是不折腾得时候剩的本金要少。
J# k0 k( c; E具体情况见下表
0 t# ?. ~6 p$ y1 W- H1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 " l! p7 l& m: ^0 m
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
' W( r( b! T: ~) V- f/ x3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
! g( B) v( C( W9 z2 d& n: l) z4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
! z! J4 ~6 ?* o) r7 ~' `5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
% @* n% m) ^. H, U0 i, m) c6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 % F9 e1 w4 `1 _
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
4 \" Q2 h0 g' s3 ]$ a1 U$ T: [) Z8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
$ _, R% b" u K5 D( U9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
0 ~3 H: F6 X: `6 [10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 $ }1 N+ i3 {% j% u+ k" \! \% z
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
" f8 X/ [- j" T12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 # h; |" Y. E7 i2 H* Z
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 3 |4 R1 a4 h4 a+ B) ~/ c- @& d% H
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ' x1 r9 Y) }' \9 M% k
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 / E6 i; u, u( g' ]3 J+ x
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
9 h1 u% t0 ]; x8 \17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
& L4 m/ x3 v: L6 ?9 l7 p5 V18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 2 n' M3 O1 c$ Y
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 " h; m: |! ~' K0 n4 M2 s8 i8 U: q- m
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 . \( \4 j* e+ y9 E
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
: i; @; X4 X L2 M9 h22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
1 j ?4 z0 ^+ l. _/ m- I4 h, U+ `$ k& b0 @23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 . u9 H# b( ]0 W( n
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ! y9 K/ z/ W3 B, W7 X& b: [
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
/ p3 k4 b6 ]. {: k26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
5 ^2 `* l6 I5 I/ g; Y6 G# f27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ; C9 H; ^/ |; u& t$ \% t
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 5 @3 H! Y- H2 D. R* s+ G
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
3 i: E& o; i3 C2 Z6 P, l& s# x8 f30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
1 P/ _9 s; J4 B! s31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 6 F' v+ I7 O! [; q
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
6 c5 q$ p4 F8 v33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 $ K( b, ]1 H- r1 m5 A$ ]9 w
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
6 s- g8 I! c8 D5 ~1 n35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 6 ] J% }5 Z: k# P% q% {2 f7 f
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|