 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 : ~2 I7 B! X8 |
( k' R( K) o! b( t- O
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2$ W% x5 \; P+ 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。+ U0 U: Q# i& M+ v3 l& x+ u
可能相比来说,还是不折腾得时候剩的本金要少。
+ I S4 u1 `* Q具体情况见下表
, a" ~8 N& u% v" h R$ d1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
1 h+ Z3 K6 {8 ]- T2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
% _; ?; `# |+ l5 m( Z% n% s3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ; }6 ?$ }2 K2 s- [+ u$ [/ l4 s
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
: z+ X( Y2 b! P$ s5 _% z9 i5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ( @7 q( s( ^) ^1 E8 _" u
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 V6 h3 |6 E6 P/ }# G6 _
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
( O0 I O) g Q: y4 _8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
: S( t% E* B |+ ? j; V9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 m6 M' \+ S2 _! x) |
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
9 [$ a! ^: `% ?11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
1 X6 f' D: I, {+ j7 N6 O' O12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 " P* ~& A+ J. R# D
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
' a5 Z: }) ~/ z. R14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
' g. p) d2 {7 ^0 V/ X15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
- ~" f/ m( I# v" E16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 : f) Q+ s# h1 r$ z* G' A5 X
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
8 J: H% {! H: X- {) [18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 K6 M' D( X7 n7 l# G5 D, @
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
( r4 s! i4 M- b7 n% N3 h20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ( m0 C/ o1 B$ a6 i& p+ O- _; S
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
\1 u- e. z8 |- N6 a, l2 T22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
9 r E$ d8 T0 N# y0 G3 ~; P23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 F$ Y5 @+ i! J; v8 ?) Y8 b$ `
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ( g6 J; J! M" T$ W7 t
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 1 U/ G) N0 A+ n
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 6 ^' u, A& [: W' [
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
0 Y' J8 u7 D8 N# I28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 2 g- E$ P$ `) ]# L" u/ y! Z
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
) F8 F6 o; |0 u30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 4 v7 v/ c- M# |- X+ w- q+ g! m8 s; |
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 0 l l; r3 a$ P4 P8 G B) M
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
0 U' `" ^% A+ ]5 U+ U& t2 v9 N33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 8 G$ H( Z! J4 J k/ I7 s9 ]
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 $ _) U3 o3 D/ S- ]' j
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 . y: U8 Y7 `0 T3 Z8 X. H
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|