 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
! P) c( H+ }, B6 v1 U) s/ X9 U
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
0 \, R2 ^" x6 |) J; L8 B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 c$ Q+ F3 p' h' E6 W8 N可能相比来说,还是不折腾得时候剩的本金要少。) j* C0 ? b: {- a# J
具体情况见下表
, p0 k+ _. V4 `1 i4 Q+ K0 v6 R! E3 e1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 : i3 T$ S3 ~3 ]3 t% [
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 8 Z' T9 G! y* E. d. U
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
7 h$ D8 v- Q; O1 ^3 d, e4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
" ^3 @: ]1 p4 M: M* b5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
& t+ p5 X& Q$ Q6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 9 k2 L8 h0 Q+ `3 g; J6 u- o6 U
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
! |" ?9 F# H2 ?+ z8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 $ y) D/ {+ z u
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 5 H" p- o7 `0 Y1 _9 ]) Z' L
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
( j8 y, W* v* m# |11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 / I; p$ |& g0 v& o8 |& o1 E
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
' ?8 {2 l& J2 K5 q1 o; o# b* a13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
. h$ q; v9 i! F! J) j( X14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
2 {2 U$ G. j3 H5 p+ U5 [15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
9 Q, e. `6 a$ Q16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 / S+ _* o1 S6 o/ N) B% r( K0 S
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ! }' Q. t+ P0 E
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
, |; ^' j0 Q2 n19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
4 |+ q9 _* i' G7 M6 k& s$ M# S20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 1 N, z" l3 q( I/ b& j ?
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 3 u1 ?! A$ I- A" c$ w* x
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 # r3 `% m$ ?$ B" X7 r& u/ x
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
: V l* S! T+ ^' i0 m/ T {24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
5 x' d; U. t# ?8 ^% w0 O25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ; V" ~9 F, J9 K3 T6 ]( V' x' V7 X$ P
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
# F: D; m5 y# G- M, M3 @27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 9 ~* c9 D% b7 _. C
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
1 r g& n$ Q0 k29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
. l, `' J$ n- q; O! ]2 V30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
" `& c9 ]& ?3 q+ P A& W. G31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 1 ^! R( s6 K/ \+ R
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
" ]# I5 B0 _" o& j7 p; z7 Y33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
0 |- \' s0 v1 C9 |( S A34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 7 w$ p5 y3 v5 ^
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ( e' i% N; y X5 t
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|