 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
3 p2 ~6 E. Q4 `' h; t5 ~4 ` ~; Y
9 B8 \. Y/ c2 \6 b: a, W我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.27 }) s5 D8 k! u3 v
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。% F; Z4 a! x4 T) M4 D7 W$ ^
可能相比来说,还是不折腾得时候剩的本金要少。$ T% q7 P, X/ V) i; @
具体情况见下表
9 b3 C6 b) b/ D; A1 |8 A* s3 Y1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
- O% u3 p* d, i& H6 @8 e2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 % \$ I) e% w- P
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 / \* M* O9 @4 B2 V
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
6 y; Z5 p3 Z' u- a& j/ l5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
" U6 y `" R9 d3 Z" _; L3 r H$ ?6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 1 w6 P, G2 @. x. d) P" e) y- j& d
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
( t" i/ I. Q& E1 M8 o, f& G( A3 `' K. p8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ( \- _" L: C2 @. I' b
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
2 E+ n2 }$ o$ F) L' r5 @" v5 y" `/ S10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
$ ?3 R' v6 @: B0 ?9 I# ~11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 7 n" q; b+ N% m J" H
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
" }; ` q5 ]/ H! P x4 s13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ! Z3 A3 B) Y- X- n5 M- S7 L
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ! Z6 d+ [( p5 r3 o7 r1 X
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 5 l8 P" s# ~. n2 y, E
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
* M1 b& h% w0 c+ ~& c% v+ @17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 " M6 a$ q7 @7 g) D
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 % I T( I- ^1 w$ ]8 m
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ) ] E/ n, a1 A0 C8 O
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ; y2 d$ U2 h" [, V- |6 R" U, g1 z
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
{+ Y- u! @0 ]6 P, _2 U- M6 w22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ! g' F6 f* K9 x$ O
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
% w5 d/ S' Q3 k24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
" f+ r& t, ^. P4 Q25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
' C. P3 s8 z" o' X26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ) L1 [, J3 y$ d& @: c
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
# v' S2 h/ `5 v! v+ S28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
# X% V# P) A# p29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 _) ~) Y) S( Y! Q6 L d
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 + d3 e( T" L) a! B$ q7 A+ Q
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
( Y! g$ F7 S: \" i- i7 R* K H7 R32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
- d) d* O* b( n2 Z33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
2 S1 i& Q p. o+ M34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
! o9 f ^/ o3 D/ y* d# N35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ( F1 K2 o" L3 f4 ~& e' R
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|