 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
$ P5 t. b2 K9 G$ v5 F" v7 l9 E% q5 u7 }
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.26 [% ~, c5 y" c- @9 L! 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。
' {1 O5 X5 q' `0 m6 b可能相比来说,还是不折腾得时候剩的本金要少。, a5 e; `* W4 g& R9 E
具体情况见下表
, ?6 W+ V* C5 L# D1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
$ Q: }+ P; U5 I+ E2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 : c; V: P: c. Q4 M
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 & X% x( W1 T4 `% \3 T
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ' N! \9 P$ O5 |, @% o1 A5 B, P, F
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ) p) J% ?1 j6 a+ J* h Q; o N
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 : b2 V: k; Z- x* F* u+ p
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ' O+ d* v/ ?' L* n6 J+ `
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 % A0 O. D3 r. j1 C$ E1 U
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
$ F" v- @0 B8 Y10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 % I) Y! L1 O9 Z2 s% I- D
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
0 m- [1 h$ I+ q( G12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
6 P6 J8 U* D' K k. t13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
/ {4 C8 P9 n" M14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 - w9 ^* _- T, L: b T; J! w' a
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 % b2 g, k7 u+ {8 f; r
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 3 K! d3 p) G4 X c; }
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
" I j( r; r/ @18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
* W2 J) u# R4 |" Q6 N5 B/ t19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 . c W3 [; v# o# b O/ m, m! K+ ?
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
: ?0 i8 p* s7 Q: n21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
* W7 F. }1 }" C1 ?. O: e+ I22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
9 @& \. `5 c! t( |% K9 T! ~23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
1 |6 u0 B4 X) f24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 7 R& p: O( v* J: x6 t3 q. m
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
& S2 H" J7 u. c q26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 $ f! i5 f, b1 _7 L
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 . q8 a0 e) Z: o0 ?
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
# A# }0 P1 ] F- [" g8 K) q6 }: L29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
f$ c3 i- q/ w' a M30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
5 @# x3 D1 T1 R7 ]! w& z# f4 ~31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
5 [: O% q) Z& s. [7 q2 t4 W32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
. r! g' F; V. F33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
2 W) o* A1 Q& Y1 Q& F" c0 `34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 . a- V( j1 c% [/ e' ?" f: C
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 # [+ ]5 g* B# o: T. R% z
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|