 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 , x+ O r& O/ h; `
0 [, w d u- z( u% K, O7 \$ a9 e; B
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.24 X3 v2 [! ?& B6 Z% y. T
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。, n1 ?1 {1 j4 L
可能相比来说,还是不折腾得时候剩的本金要少。) C) [ Z2 o9 r- b4 a
具体情况见下表' h! s& R+ f5 ?# C. _9 ^1 g# U2 u
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 ; v( f% ], H$ Z9 R4 V0 X* w
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 & z0 S: a. B! g B& Q$ m
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
B" p: }$ D% _4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 3 M' q# I3 } j
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 8 E* w) [" G r6 W- E: }$ _
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
# p* c5 n0 i' P* x# b; g( x" Q% g7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
2 k( P" ~3 Y, S$ H8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 0 |. `% s$ a( }; P. ?
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 / s$ f8 l' M: c% I
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 . z1 c4 y* u1 y
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 ) t/ k. y% v3 O$ E9 P3 a0 m6 `3 P
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 + m1 `, H/ V; x
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
+ f" s; }5 X5 D. W5 w6 ?. F! Y14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
# F+ x a! J6 C1 Y15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
1 d! s4 C0 P( R9 o! ~16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
& W" t6 w1 O2 R5 b- ], G17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ' g, d% J7 l# O! Q7 e7 S
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
; K) o2 j7 a; ]+ H5 h19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
' I7 P+ \' o8 x& x0 C20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ) e: L1 G7 @ c* R% _8 E; h) g
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
2 o3 F: S S3 j% S6 a9 v) U5 z22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 - b q, W* H5 M. y
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
3 ~- F6 T( Y3 l" O24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 $ ^0 v# l' R2 |5 A: z1 v
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
' R: [+ I V6 B) I' D26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ; H* _! e1 V9 ^, L. P( ^- F* \
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
, a/ G# s0 o5 r: O9 x9 W. F A28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 6 O; U4 }9 j' z) [9 T
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 9 w. r4 \2 x- n7 t" s
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 / a6 _" `- C: X
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 9 {3 O# [( U! ?+ M4 u1 `
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 & }4 C" S8 h) A" \( \4 f
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 8 S2 h. Y+ {5 M3 Z
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 4 P+ y* @3 k2 ?0 C: S5 A
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 1 o3 N& M4 U3 W9 a/ W
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|