 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 & j( M: Q% g: |! U9 S7 K
7 U9 v8 B. V$ ]+ _8 h* Z4 i; D我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
6 L6 }. y$ q! f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。; U9 j/ ~4 w" Q9 g) \
可能相比来说,还是不折腾得时候剩的本金要少。
0 |9 Z$ W0 l7 E, S y具体情况见下表
# h( n/ \. t+ h& G1 A( P7 Y1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 7 L$ F) H- h+ e
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 5 ?- ^7 O( M- x8 Q3 T0 I) U
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
# ?, V! F' o+ h" ^. i' G2 F7 T4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 7 L2 C2 A1 S' `; F! b% z q* A7 ~4 M
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 + J5 ^; S( a+ y# K
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 9 ?* }* }9 ^$ S) S' M
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 9 d j0 q& l( ]# i `
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
5 U, F( A: I) w3 f# u7 O# N9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 9 A+ P3 A! W( b3 H1 d. K$ q
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
" H w- ~/ q4 Q* b0 g11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
- a* D! Q6 ~. U5 |, A12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 6 O2 @$ q- m+ l& m R- g
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
* L3 P4 I+ }7 F14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
2 _% G$ o) s2 ~' w15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 / r' E5 u) q2 V' K
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ) q% [* E3 P- ^7 W
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
& F. F) o3 p! z* V. D! Q18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
& Y* B! [7 m2 M/ N! V, e* }19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
! d' [0 W$ V5 G% ^# ^( O n1 Y20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 + x$ H; f& `6 `$ M
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 & \- |& e( ~7 X$ \' N1 }
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
s! @# L* M' ~/ ?) d23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
9 R! ^2 {5 \+ E8 b* s& J24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
, x0 A6 x6 v; ~5 T5 z" G" F6 q25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
; x2 }1 N: S1 N1 C5 v! f! T8 ^# r26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 , j7 p& Z1 c1 d% e- V
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
% A$ s1 l. C- H- U- l: ~; T- W28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
3 g/ J+ P$ W0 b8 x9 P29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 - @5 W$ u" E7 Q: p( |" n1 ~
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
; ~9 ^! E. T1 M31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 1 ~$ t& P. h+ K4 s% ~* I. J
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
+ B. \# @; X- K I; \% ^33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
6 z5 @! h0 P; U/ Q) E( k" l34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
5 J$ ~' b: ]! N2 {* q; {: c- W35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 $ y. D9 p9 c- ^+ w* X+ V+ N7 E. f
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|