 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
# ^: a7 v5 n% X8 F3 F9 y- Q0 B- Q3 t( e, i, C# s
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
4 _: _1 X& P2 G! Y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。
" L( `) j! x7 \( i# B: l; W可能相比来说,还是不折腾得时候剩的本金要少。
" f) p4 f! L+ M9 Z) D1 p8 \) p具体情况见下表
' m" @6 W+ {& v v1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 p3 P; o% [8 \+ h5 h% ~% ]. h
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 - p0 a {4 s3 r8 F
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
4 P5 s( S& j) J9 x3 E# O4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 & s1 |* ~7 b. ^9 ^$ W s
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
* P+ x# x* H$ C6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 6 h9 f7 W: P9 @- J$ m, L
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
k. R3 p& `2 t( D( r' S8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 , X2 f$ v7 I7 ]0 G
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 . K2 ^# A2 t6 Q7 ?: @
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 2 _/ X6 M$ C5 ^$ i* P
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
, K4 c' E; R" P7 R12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 + g% w) P' t; A. c% a8 s7 R
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
+ L' t( G, s' |8 k& G14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 7 t* R7 B1 Q% M2 r- T
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
0 }8 |( m7 V4 I) h: k7 a16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
8 D _! I: q+ t/ E! e17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 + D9 s8 E$ O" f! Y
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
" e. s$ k0 f; }3 O( T19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
. j2 p. t* c4 o" [9 J# N20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ( V! p6 Y0 ^, k& q6 U+ y
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
& u4 [2 k% M6 Q+ H- {: q22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
. ?3 `6 r: b5 A& {23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 - l/ E: V/ G: }4 C3 v1 g
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
/ p/ k# e; U( H7 b25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 8 G+ ]7 _% H) Y. p+ V
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 & r2 o( I+ y* q2 V
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 - K k% ?7 W$ ]. B# h& h
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
. [1 \# d* F! ^( x29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 9 W' j: ?, U$ ` V
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
& q3 k3 _# }! q3 s/ z: f/ O31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
0 E7 W, U( X# p1 [8 x7 Q! E32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
6 r) P+ T8 g) x6 z# a33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 2 J* E" p/ A$ r @0 a( Q
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ; ?) t( `) ? j; Z4 T
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ( \- y$ q3 e) w% c L
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|