 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 : P9 F1 r2 g4 i
. F# i' [2 T" ~我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
$ f1 V+ [2 s5 W5 r, d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。9 { D0 F+ E8 q5 |& i
可能相比来说,还是不折腾得时候剩的本金要少。
, j9 j- k4 S& Y3 l, I具体情况见下表
8 d7 W+ Z$ d' p" q1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
1 x9 _+ b$ n0 x. c6 L* q# F( F2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
' x. [% G1 |! V( V6 O; ]' F3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
: U* H( I; a3 J4 T8 [4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 0 r2 ^( |* @- u' T9 g+ z
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
* N: \0 B( `" H' S, @1 M( ]6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
( m1 O2 e7 v# B# i! o. `7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
# F5 o3 l4 z' r3 _: h8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
/ O; y( f) m9 T8 c; w/ r9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 , @/ z7 W `: f: K" h L
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 8 R/ k8 |" u4 _% F; V! O
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 8 [6 `& x* P3 p; N T/ w
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 # h4 y y4 u: L7 X3 m& O- g! R1 d
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ' e5 J$ a3 @4 m: h# a3 G: Z' A
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
1 a2 s3 ^" v& F4 E- @% D2 C) y15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
/ j" {, J2 e, H) L1 k% F2 ?16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
0 e1 ?7 H( X- \: C' }2 P* a& R17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 : T- h$ d; f! h; B6 S* N
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 0 j1 Y a+ g# c' p: [
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
/ a+ }4 w1 O& ^9 M( j20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
) I. Q7 I. T, H$ e21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
: @9 w4 f. k; q5 D22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
' l# a! _" |; N1 a6 n23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 " N: r8 w& g" }1 m0 v! U% h
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
. b" U/ J3 A8 \5 [- r25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
- x0 P7 g6 q# f' w! c& N' B26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 3 R* |' U% B5 B( l( a
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 5 C* P) I0 [' e: J
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ' L7 e# m. O& ]) A; k
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ' j9 |' D* ^% _
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 % S6 F, p7 s' L" W r
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
+ `$ e$ V$ E3 }) K( R% Q: s32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
' P: E5 e8 c8 x3 |33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
9 W5 e6 i. O4 V) L2 G6 b$ M; W34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
! L% u6 G9 H) W35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 % g% _7 u$ M- K- {
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|