 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
2 l7 x& i+ g+ L) L9 i
& t# |; u; n0 e1 s2 x我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
3 i( h N- i* [6 \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。 ^+ P0 G& ~) D3 l) e
可能相比来说,还是不折腾得时候剩的本金要少。
c% ?& r6 _( i# ]* S具体情况见下表
* q0 {; W, K1 s5 k: Z1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 - k* m" e" R% X O+ S6 F
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 " _7 N/ e9 I* ?
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
7 L$ {4 E$ W& E+ ?! c A4 ]6 {# a# f4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 $ r. h! P M. ~
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 9 J0 c* a; p- ^& @
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
1 J5 @( u5 a- H2 T: T2 [7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
_% G, _" e9 ^& H. l8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
& j7 |( f: z; i- y2 o) p9 h: y9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 % k9 I- L# U7 d- ]
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 % R) O; g" O: o6 }! h w$ e
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
% i* R. {; \ e; h12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 * s0 D( ^' _' p# _) s
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
) r* v2 t5 a* C% s( L3 ~14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 * c% I% n, D- T+ L
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 2 Q: E- _$ k- A: K# x& m
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
! h v* _' |) E( s7 z6 B" V* O# O17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ; ~6 e, v1 c6 c4 Y, m6 J
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
& V9 n2 g# ~' q* L2 C19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
. B5 q$ E% f& j' c5 B20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
1 M0 f; m3 a* Z1 Y0 i2 \6 v: D21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
7 q N9 n. z* x: @22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
' S5 f+ V) d \4 O# ?% y23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
+ v; g9 f3 o7 G7 \& y5 V24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 - n9 q0 J7 U" w" l! t6 ]) O
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
" g3 {$ A: J G5 v26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 7 O( Y4 g- l. O0 i8 `
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 " ?0 p# A, h- s3 h, A, j' @# d
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 0 u& H8 b4 S* \2 e. _) G$ M
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 # N, g. s; |9 O% H
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ; U6 G1 d/ ^8 `
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 1 K. S; F8 v. ~# C+ o+ ?* f
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 $ C$ h( [3 K# K0 c$ z( l
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 $ j1 f; h# L3 U# n- t" J3 Y
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
w: ~6 m0 U( ?; T5 Y% E; U7 S5 Y35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
0 C* H7 I% v7 _7 T! a/ d: F36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|