鲜花( 98) 鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 " m$ ^0 C% S! k$ s/ V/ U
3 [9 `0 O' b+ v6 R5 p; Z我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
+ q. t$ ^( a- X8 y, C+ A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。
4 T" X, Q8 V( Y9 w+ ]3 A可能相比来说,还是不折腾得时候剩的本金要少。
; b4 I5 [ l* l. _5 m9 l具体情况见下表
1 b4 k) u/ O U! r# ^6 n; Y1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 ) b5 B- f) n3 Q5 I, Q; ^6 b
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 . ^ q. z/ Y6 e) Q5 G1 D, {% S' Y9 e
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 . g6 _! X+ c% A8 \9 M
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 # e* t; {/ ^* H x2 w) z4 Y
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 2 F* `, `6 s- M/ D$ I
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
$ O+ U7 |# g5 A6 n( o+ a: k7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 , f' M+ ^- x/ \2 d
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 5 w6 |0 X: {5 o) K
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 " W L$ h7 p5 }+ J" I
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 5 e _7 {* k! U# Z- C3 Z) d
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
: ~* ~8 y6 H! X12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 5 V4 V! P8 s$ s+ J) {2 @* S
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
0 `3 d- r0 ]; A14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
7 X1 a: b& h& H$ R N15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 # q! J$ N' {& J) n' s
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
6 ^- v: T. A* Q( _; n2 Q7 r17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
& ` B8 B5 d# t- l18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
- z9 P# L0 s9 N8 A, @+ i2 P19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 . ~, K5 c6 S; {
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
7 ^# C- {6 g+ k% s9 N5 W21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 - D9 E# m8 V% a7 J& K
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 , S8 _. s( u7 G" D/ B# R
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
: k `4 o# D$ D5 p24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
. y$ S! c0 b; e' Y% B% R25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
4 ~- p5 z7 ^5 O, h7 @, t26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
5 j/ `0 v8 X, A8 G" U5 \9 D( a27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
6 N I {' \: e P8 [28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
. R$ p' a. k& }( g* F29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 - R' z( N# m4 `% C5 Y' x
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
, M5 U8 P. W4 }% B0 P- x) E31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 & b4 |, s9 h" T0 e
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ( j8 m3 q3 `$ t5 J: {; c H
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
9 V/ p( N" }3 x! N8 C- N34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
2 Y7 f) m- q4 s+ p; u- n( x35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
; ]6 N8 Q& H5 x1 G9 T36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|