 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 + k$ W: a/ g6 K. W! \; T0 g1 W
3 @& T' _* Z4 `( h我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
2 s4 e. \* P0 g3 N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。
: g: i* g2 f4 m% J, p5 D$ t可能相比来说,还是不折腾得时候剩的本金要少。
. L- Y, f# m. T2 Z+ X具体情况见下表+ x' z7 S8 |6 N9 }2 E
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 - P+ k! n1 f4 `) p z1 l8 d+ Y
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 1 M) B: p% r7 { u ^
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
Y/ @3 q8 d- E# I6 A0 u4 c4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 : W* L+ g) D, S+ s3 q1 E5 `
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 8 Q; L8 A Q& Y( x
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
; I' k4 a# O) K4 T: b7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 o) Y4 U1 l3 N
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
" R! z6 `, e) T! X# v9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 $ D9 d& b7 e2 {& Y2 z
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
' A- w8 y# N$ E( y11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
) Y$ }5 _, E, ?, j12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 4 B% a0 \4 ]* U$ E7 s2 v. }. q
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 m4 S; }. w8 s3 r. X
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ' H3 d, H5 u7 l2 i' D" j4 R
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
5 q6 c- ?. h5 N; B/ y. z6 g* i16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
3 K: _0 V) D( J17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 : }& {2 |9 d! p5 F! H& N8 `, b
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
3 F0 w- s% o; y( P# o& M4 ]19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 * l2 H( B& c: @: V9 ^
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ) Y: G1 H, U w. o8 \2 G% C; {
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 - Y7 D$ M# U+ D
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 2 l7 z4 G# @3 A+ y- U/ k* S
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 . u: u: ~" l% Y2 S
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
6 x, S K9 t* }7 a6 A' H25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 / }$ k. O- M- [" l- T7 K: P, \
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ) r4 X: w* H- `' E0 i
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 1 Y7 \. ~" a6 b; S9 q% L
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
% t5 E* M( B3 r& N# u/ M' D29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
; x+ p0 I j! c3 [30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 8 a% M3 F, V2 d6 H: i9 a2 r, X$ F
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
( X( p! h( L" m9 w- g7 z32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 & K! `2 }( |8 q4 U$ L, S
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 * f) u4 s9 r. w( W; w# x
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ) v3 H& g ~+ N, x ^. g" u
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) G* G) G u. S& z5 L
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|