 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
7 d: _( ^$ S- \: H: g/ L. p1 p% Q4 N/ \0 F4 O9 q2 g6 F6 ?
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
7 _. H" j1 X4 v9 I& N1 ?, ~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。
- X' B0 p, T- @9 E. x可能相比来说,还是不折腾得时候剩的本金要少。
0 w7 I- n2 n! e' m# Z4 T; i具体情况见下表
. l( Z: Q3 W s- u; T8 A( m1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
* }3 ]! g, q. G/ l5 ^2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
. |- L+ H; B+ s; V8 O0 L% B3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
, w6 g+ t+ a. x4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
9 }* ^, T6 W% l5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 4 N: B V! j4 a+ j. b
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 . q1 S, b4 Q9 d+ W" ~ A* \
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
/ ] L5 k Z( A3 u8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
% f! B9 T' o5 H0 ]* m1 R1 B4 q9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
. v+ U4 [, g8 o, D# J) M* P7 |2 J10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
# A; t( x! i' a& N" o }11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 $ d0 k- J( B0 Y, a* d. j2 p
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
+ q0 ?* V d* d4 Z6 R13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
7 R( A8 L" T5 q# m x2 _4 i( p14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 " c4 F) G! D! }: ]: o
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
1 c; l# h# B1 ~; l# }! ~, Y16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
5 L2 L5 [4 D, X6 j6 a. s5 _17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
3 X, k* r8 s- ]5 l$ P2 a+ Y18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ]+ U5 w5 e( K T9 z
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
! ]# V- J5 W# W9 C9 l20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ( L# `8 \4 G9 J- h9 A) U
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 % v& t2 F, R0 x
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ) w' J; m7 b7 U$ `
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
/ m# x8 g+ F. |3 R$ b8 p# A& Y24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
2 ]5 h8 I+ G! F2 S# [4 F25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 % f! T. W v9 t' @, ~
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
7 d; p; @9 s5 v6 Y. o27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 8 b3 \; S- P- j* C
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
5 Z$ P( Y2 j6 h. Z/ c$ |' Q q: |29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
6 d4 e; B0 l% N h5 j. D30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
4 n. h7 T1 z! B( l7 M( N3 ~* ^& ^ n% h ?31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 - K; V+ I6 c J
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
$ n: o5 v) \' \) ?4 O7 m4 H9 T33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
7 O7 O( |/ D/ L! V34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
5 X7 {8 E. Z' q' l+ M35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 6 y! x4 ~) {& Y
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|