 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
) P0 b( X G7 Z9 H8 A, E/ u# p# u4 z0 y) w: n( m" } v" R7 W. F
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
4 \# N; A: ^ p2 ^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。
c* m' z) y) U l& r可能相比来说,还是不折腾得时候剩的本金要少。0 n9 J, a7 m: {3 W* n+ z) f
具体情况见下表
: T. E3 b; u: V2 W& x1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
2 H% a! m# N$ e2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
8 i. p4 l5 D1 h7 i3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
7 x; }* U+ k; L1 ~2 z4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
" J# B) D; Z( E6 }7 @/ M9 d5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
K2 b/ }1 l: l( k! A1 ]+ M6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 * E1 u6 @" H4 D. S7 n* f( B$ V
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
" J# T. R" T+ J3 j8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 # V2 i# M) X+ l3 ^1 J) g9 ~7 O
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 3 h0 @% P3 h) h& K
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
9 \3 i) z0 |8 @8 x( N4 x. w11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 7 Q4 i0 R: B; Y' R {2 o/ o$ j
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
$ F! X" l6 H/ c13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 6 ~ X% O6 }; e0 Q% Q" i
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 9 N' Z9 q, l0 Q# d$ Q" r* u
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 7 c$ O; q# G0 i7 n y$ f% T2 c) ~
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
9 r, w* t1 h) g9 f17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
1 V0 r [9 B# q$ f: \) b9 i: W18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
) J% a E$ g2 [$ [- D. t" N19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 + ^1 H: h3 U& @0 K/ P) V
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 3 y' s7 h) S" \) C8 d
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 1 v2 S# K ? ]+ y/ ]( h, B: p
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
" U8 G" G# {9 [& v23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 " O- ?3 Z' u$ @
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
% X5 d p3 M( y5 p$ W$ O25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
: H2 N0 Y* w: W5 V26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 2 h8 ]; J# e3 n0 B' p
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
4 G! r$ @2 q, x9 Q6 q" k28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 " G+ x6 T5 u1 Q8 V2 k5 c3 L
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 , X* G& s1 [* l
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 3 F/ G6 F- j" }0 I& l# Q0 K8 A( h I
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 . w8 E; H1 P3 V2 e! _, F
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 + G. X& T+ _$ y, j
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 * V7 f _( l0 _+ `, s
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
3 `2 l5 h1 s8 b' z; N& {# v# n35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
/ O I7 I* A$ j36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|