 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 + K6 Y4 o: @6 e* f0 W7 T
/ C& o3 F( J X4 a1 J9 {
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.25 w' r, N2 m ~
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。7 a' H. E, V0 H& F/ O5 C0 t
可能相比来说,还是不折腾得时候剩的本金要少。: |" b8 k- h( M7 b' n
具体情况见下表, R0 o" F; {0 z+ a9 w% Z3 ]
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 # B7 D' \# x! K7 U$ O9 a
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 & b& u, b5 E! i, i; u$ B
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 3 o6 o& N3 M* j$ `1 i5 q& G6 s
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
0 ]6 u/ a! k! _( k5 y( I3 R- z& c4 X5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 / v5 w Q% E, m3 u' }
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
1 o; P3 ~/ E3 s4 Q7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
. a5 G1 A$ ~( O3 F- }7 E8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 3 y$ g2 m5 H& Q
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
1 l+ P% m$ U' [, t( {10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
" V( U- r9 h2 A* K w11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
! p$ q( j* Y. K# S1 _12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 8 [9 y2 _( L; n- v! d4 [% C+ x
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 $ M9 T- F+ f8 ~) C( ~
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
* p! p0 g+ n' I8 G15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
$ w. d6 l a, B) M6 m0 P; P) o16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 , j3 f; q* y; ]1 A) o. L; [( a
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 7 Q7 O3 X2 c, i9 B, g- j m) o
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 : I6 }' r! w) U' O4 I
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
+ r# ` Z( T7 C3 [: T, r2 g20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
9 b$ X5 f& ^* a21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
# O l) F' G) E6 d% ?22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
$ F! b' [+ O- L- L$ J/ C# C) B23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
9 j, ]9 E8 @/ E9 }0 T24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
# k8 x, [) W; y25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 + i5 H9 V; p; r
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
; i8 H7 L# C. e9 ?" M3 E27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 , d( U+ ^2 h+ A; Q8 ?, R8 i- D- x
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 . q ^: e, v0 C" D1 P7 z6 E+ x; H
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
& Z& ~; z5 D% J, s( n. i6 z: Y30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 + E8 e& v9 U& ^& X# F2 w) U
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 W8 M m$ |+ `6 h* T7 k
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 % Z9 ]5 K. o# {* M
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 . n; F+ O+ W6 m2 V$ ~8 |
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 5 G# _& I7 G5 ~$ h, ~# K
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) r; s/ E. ~* q' H1 K
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|