 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
$ i! u! t' t4 M! ?% I5 U6 W' ]! p2 ]8 j' \- C
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2# ?. X) J8 M7 i; x, Q1 k0 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。, \ j7 ^8 p9 @5 C
可能相比来说,还是不折腾得时候剩的本金要少。
9 J. ` L1 P6 K, O+ Y; Y具体情况见下表
& I4 x4 k+ x$ M" A& u9 k1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
6 U3 s8 ?7 J4 ^/ y4 b; ~2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
7 F5 M o* H2 u2 r: d0 _! V3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
% }2 g6 v1 O0 r* o/ e4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
6 v7 h8 B+ _. L5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
9 f. N) w. G4 U0 O' N6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
6 y; `% A6 J+ |; E1 v: N+ c3 o7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 " g! _2 u9 k5 M: u. b: ]
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
2 A& Y% {- e' S9 l3 _* z$ b9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 - h& J9 ?- w/ f' b9 v
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
7 a0 j4 y: c1 v" L5 @11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
- u$ U$ c2 y( u; G" G# D12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
8 `& v# _) F% K& V) Y13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 : {% H) e3 x7 q/ ~8 f& e- _
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
0 y' q2 E* P+ f15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 % W; \ a5 z7 Z4 ?
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 9 ?8 ^0 x0 B b5 c6 C g: T
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
1 F# O5 \" S, i18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ' i2 g" k e* _1 x$ t4 b! u7 N
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 , U7 m, C% D0 @: ~0 v
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 . f7 c/ m, x% k; \
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
, T" i" P* M0 Q9 P: c" q9 ?8 G( m22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 % r, j- o6 H6 k9 S, N* g( P
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
8 g& U4 J/ K, X' b5 i' }7 _" p24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
4 K0 o3 ]5 G- Y, w; a! d2 X# i25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 : |3 G: b7 b4 h
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 6 @' G0 S$ E' A1 A V
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 j% W. H* @; v, F2 d
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 7 d# l1 G" r* B2 y0 H7 v
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
M: h/ K9 o2 [' f& a' J- c- A. C& c30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
$ A, N' p# W/ j: f9 l: C31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
- Z" u- @- |1 A- c32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
$ ?$ D3 J. B6 Z' x33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
' x7 i: q2 E% z7 t! h% b34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 n+ t4 G6 {( ]. `2 k P
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
! r; @% C2 v) M36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|