 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
/ P7 Z: B3 c/ k9 M1 ]) k+ y$ J! c' o) U- k$ E) ? Z' 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
) o8 K1 v/ L1 W( w3 Y7 ?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 Y$ K F8 d `; G7 e可能相比来说,还是不折腾得时候剩的本金要少。+ x2 z; ~8 R" M) T
具体情况见下表
# o+ N* w: P/ o1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
5 R' K& r' v3 c O+ q2 A9 t$ }2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ' M% G/ u: U' b$ q
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
( f9 m2 p) Q2 F, Z0 F! v* A2 T8 E+ Y4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 & p8 y) H0 z q8 C% _
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
$ @' X; A/ l' E8 \6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ' C% E( S4 g# M8 e6 @+ K
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
& ^8 O; E) G f8 z4 I% E8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 % C; B% V* j8 H ^: ?8 B& g
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
7 [# A" b$ F% c$ E( x10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
4 k- f6 _) P! N6 P; e9 ?/ ]2 T11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
2 |" v0 S* ^* Q12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
5 T. \' h: r7 ^ D! h& w# m' s13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
4 r: z) n' l2 ~4 T3 H I1 F14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ; A+ u# m( S4 A: d4 R3 H
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 * n8 d* D/ U6 i. W- R7 |
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ; u# \: @8 A! T9 d$ V6 ]; ^
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
. N) H& q, L2 I) i18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
# R8 Q' b, K ~' E19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
# ~5 @8 j z. ?8 ~; q! L0 y" w+ Z20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
. r- f! p% I# V x0 F21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
. O5 M6 o% V' U; Y; O4 h22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
: g" z! [9 H! t, D4 a4 j# U: J23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 : p2 O0 v) f5 a6 l. a# l4 ?# B
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
, V/ u+ _# w/ S* c8 G25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
; y. a+ C) t. J26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 : f, {0 o7 j8 l9 l" L4 | G
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
; z+ N0 ^- U) k9 j3 X( ? f28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ' y; D; P3 a; C
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
% L2 X w; \# R+ f, T( P30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ' D" M9 k9 c9 Y) V7 J+ @. ~
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 + v) I" K D. F7 j4 `' I4 ?4 u
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 6 i2 U+ O6 x, P( h# S9 H" i
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 $ |; [ A/ \0 W+ Y; I4 _
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 / M1 H: H( X' ]2 r4 p; m5 s4 I
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
& i* @" C, U; X( {) p- o0 v" Y36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|