 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 / E% T' g! E- h2 b+ \3 }! I
! u5 N6 a7 R2 y" ?! Z5 M- I5 r6 _
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
/ m# L% P$ S; g' g* [4 M 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。 ]& k1 h1 U/ I% w+ _% b
可能相比来说,还是不折腾得时候剩的本金要少。
7 x+ ]* u0 J5 I2 t k4 @, b9 s9 I1 o具体情况见下表
Y& M( _* A* O1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 ) l% S: g6 ?$ e; ]
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 # Y. k6 F2 X A/ _) K
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 " a, D4 w% Y/ X3 ?: O' E/ F
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
4 ]( J4 ]7 z% \* O6 G, P) U5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 6 c! E% j- ?7 A {4 t9 }
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
( }. O* C) M/ R, s7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 0 i, W! c- f' D3 o, ?& ^4 b
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 " I( D2 g6 Y7 \. J4 o& J
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
% }6 E$ y: c6 z; F7 f$ i6 f7 w10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
3 _7 v! P$ ]" t, y3 F; Y) L7 h11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 9 I5 C) z& x# B6 `+ h$ @
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
+ O6 X3 J" L: C4 h13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 9 w" X& V/ ~5 ~7 d9 ?
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
4 S/ A/ h) z2 q8 {1 m, O& | H15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 # M, |" d( ~4 W/ u) a
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
, Y# w; H U3 ]$ B* I5 R7 @# |/ o17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 . A5 |- w4 m, V" R, r
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ; a5 x4 Z' d y) B/ K8 r7 n4 y
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
! t4 \: R, F& t; z; Y0 x20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 , Z) q3 P2 Z3 c6 C: P( h0 |. m
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 + C4 H! |5 \; [6 s% P
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
9 O- S) Q% s, p0 C: X9 k23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ) z% @/ f8 g! x P+ G# W' W
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 0 @9 x T' ?( L$ S( c c; @) H
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ! h) R+ I( b9 ]0 M7 |9 b
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 , E1 v# ?* l2 q9 ?5 L! d
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
: S5 k5 `- o9 t2 w! S7 c28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
g0 I2 i. q; u" `$ u6 ~" i29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
; T0 w. C% h3 u. \' a3 e# E30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
' O) l5 f+ x" K+ l( `) k31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 1 a& h1 a' f8 {* _4 p; H
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
# M9 L+ h; Z- V, M7 M33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 3 G9 P( g9 F$ A' w% E
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ! F$ G9 P" t8 F! K- F7 Y
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 8 N9 d. L9 g: e4 Q+ }/ S& J' C
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|