 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
' I# p3 |( |. a7 {1 I
3 T8 @+ W- I+ F9 M& 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
7 |& c" Y' e7 J4 P. _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。1 D5 k; e- ?9 F1 b p( l2 G8 z* O
可能相比来说,还是不折腾得时候剩的本金要少。
7 P% q* ^$ d) q具体情况见下表
$ p( t) I0 d# D: v1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 0 I1 w; U Z: R+ T1 A
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
+ S/ a/ K3 t7 _3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
% W' Z8 H- m% d4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
3 u# H- t# B a: ~8 h/ }5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 " J' \6 ~8 J. n; }. ?
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 % B& \- G3 d! U/ y
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 7 j* i4 l! P1 G7 ?4 Y$ s4 B
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 7 @, t4 ?: t; F9 w- Z* ^
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
! N* F) ] Q Q* X( V8 @) |10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
; L0 @; v3 ]/ C1 _7 F11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
7 g/ i" Z! V3 d; c/ a! |. z12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 6 K: Y+ w: g# c
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
# w& T7 @& g3 s5 v14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
& d& `2 u% F' F: h15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 - r z, ?* i8 t ?
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ; ^" j& v; D0 c5 r
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 1 t5 F: b0 C" \( A
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
- Z" |8 R( I9 g& f! a19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 # |5 ?/ d) n- }. [! ^. M" J
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
8 b3 Q5 Z v) A) t5 I21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
. o# b% z- {& n( _- K22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 8 ?% {9 S. {* t. B. C
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 2 `7 { N/ A& i/ m$ {" o& s+ ~
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 9 ]& K# k7 m3 t8 y
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 9 A0 E& h6 R# a/ K! w. [7 q
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 # m# E3 g& `7 I |' k. g" v5 h
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
& k D# p8 e# B& Q1 B8 r28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ) @7 s \: V/ v# G. O1 q
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
5 l& E% f" ?, W- a) ~30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
0 k, Q8 g" @' A% K+ K) Z2 ]31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 - @: P# J' {2 R- F
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ; e( L( j `4 K2 e
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
( D, t% z) O5 e# R# X! E- L2 F34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
1 c# x5 T5 N6 q# {! {& ^' H35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
* g; d$ e+ U% U% p36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|