 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
" \7 c6 ^! o/ o" a2 h' e' x& H& E$ M- c5 u. l* M2 r% M% r
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
& Q! ~3 J6 g! e# S2 l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。, @7 t; e& k7 k( a2 @
可能相比来说,还是不折腾得时候剩的本金要少。7 J4 z: O+ V, ~1 d6 O, l9 t
具体情况见下表
( k. ^$ k3 \- W6 d) @; Z4 t1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
- M, g6 [8 w( G/ i2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 7 h1 f" `* A% ~; v( t1 i5 V
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
$ R7 v3 s" h% ?4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 8 a' m! Z" D7 O7 n* q8 `) e
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
; T% C8 d* r' N- T6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 2 R' c; ~7 W0 S3 O# w! R4 J+ \
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
( P2 h! ^- m( m$ c: o/ F8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ) I, M# o9 i8 L% e6 g
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ; n; D- ? B8 z, u ?
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
0 F" `+ S/ x; |9 n+ o11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
! o3 v- a. |# E3 ]12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
: D! D! a2 B( Z4 U13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
' y1 f& \, N1 D; D# M14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ; q6 a. [, ~: F+ Y; @3 J2 Q5 d0 Y3 i
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
' `6 `* `& i# S) {8 j t) H16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 * ?+ h; l' Q$ L {; F
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 . X. E8 m K+ a7 I& }4 M
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 . c5 G8 J2 j: E9 K
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
8 m: I; A/ D- s2 S8 L20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 0 ~* z" G: k+ @5 _. w
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 L& H% R* H. |1 A
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
; e6 E9 O, ~; Y, g% b" _, \- Z23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 7 M4 y; k' N9 A& N% [9 j
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 - u+ q8 w5 v7 t6 R& w7 w3 g; b
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 / G$ v) _8 u) m( n% O1 \0 B/ W
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
8 ^1 r0 Y j6 b5 t: W' I27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 8 [/ m# @' c+ l X$ ?: r/ k
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 $ R7 M# r0 P' P* T' _. j/ t
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
/ v# y) R% u p$ I30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 5 o4 D: a: n" P
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
' C8 D1 [. M6 j+ v4 J/ S5 x- e32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
- G3 o# b ]% v$ F. T! A33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
! d+ \0 K* Z3 ?. ]' {34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
; z+ C1 J4 X6 U6 s: R! E35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
( N( h8 f7 P* l. s36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|