 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
1 _6 P j, H( x' L ^& z) Y! q) F$ O5 ?5 a; 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
( u$ p; _# w" I3 Z) T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。
; D2 G/ u! D L' \可能相比来说,还是不折腾得时候剩的本金要少。3 l% ?6 v: ?, Q7 A
具体情况见下表! v$ I; E6 U8 S3 ^# D" P
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
0 E$ P. |- O* B" u1 O2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 + ~* S) e7 b7 b" J$ M- c- J
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 8 K% x5 ^/ C/ m, P0 J
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
3 k4 q5 c* c: D/ o* O- r5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 9 T% A/ y3 d7 D. S
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 8 @ P% v* a3 m
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
( a% l& d& g% Y' L8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
6 c) n' O6 b5 z3 n. R9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
3 l$ M, ^: s7 O1 \. B+ H10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
# B0 p! D! ]' [8 U8 r11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
* \5 p! [7 K' `: H; }- R# M1 P12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 0 |8 \, i- z6 g. V5 _; T6 a, A
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
! [: [- S( k% U7 _8 }14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 # {9 c& J o9 R* ^6 e. p
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 : r) T: @* S# Q, q! l* {" d4 v
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
9 d f3 f+ L$ {9 H, b7 \( w! a17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 8 i7 L# E' S( _: T
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
3 b' ]* ?/ ]$ p: w9 `19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 X9 @9 l- ^ ]! O* r. z9 v
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
9 V5 x' h0 B. p H7 D5 I21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
- I( j* D9 E) f" y) L22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
9 _8 \5 ^/ Y% K8 s23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 # j! a* s7 l x; E+ P% I1 _4 ]% M$ k
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
m4 ~! [: X% ?- K5 G O9 i- w' X- R7 k25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
! B/ t6 ]1 j, z26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 0 c' e" S/ y8 ~( x2 K
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ! S6 R' V k1 U g6 M- D( N" @$ o
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 4 B9 H6 v( P4 U, k" V" x$ M
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
8 o* T& U9 P8 l3 m* l30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
2 l6 g) U! N: L4 V. W1 ?31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
# W' ?0 b( j! r5 |% j; U" U32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 h H% B! ^; C0 K% X- X
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
9 z7 u+ X7 }/ ?' T2 b( A6 t34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
; @ M4 d5 d( x& X: q n5 N& g9 V8 |35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 & l! y) S8 P: p% X/ g4 s& k6 D9 o
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|