 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
) r7 _) u6 C3 m! K, R* x2 a5 e1 `5 G
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2! Q0 q9 c( f' s
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。9 q- w0 s' H3 s$ u# r
可能相比来说,还是不折腾得时候剩的本金要少。
% y, P8 J: k( Y/ a) O4 ]& F具体情况见下表
. ~+ q8 D9 U% c1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 6 W4 Y+ G( i5 Y. M7 y
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 & B! l8 d9 L$ M) e7 Y$ D$ u
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 : @4 v4 W* y/ t0 v# A
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 * ` D/ y0 U; ?4 n. E
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 : X8 f8 t# C' o1 g5 [- P3 s5 T \
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 0 @8 s+ G! z9 J" t
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
' T/ Q# g* W5 Y5 v* S8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
2 m/ X( R# v; t" c! j9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
$ B. V# R. Q3 k3 l$ \- T10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 % u0 |2 _ x% w3 A
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
8 @5 H6 I3 N+ Z$ J" p' a4 X12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
: [/ Q7 `# o6 J- n2 `9 e13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
# b. o" Y) e8 B, S! \14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 / m6 N2 [5 t* y" ^9 _2 _
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
) X# M+ h9 h6 l4 S9 c0 [3 d+ Q16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
- k4 n. f6 q4 C* m$ e9 J& \17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 # |$ L0 O3 p0 d; l }% t$ K1 f
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ' k" ~+ c6 b+ a* g* j4 k
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
* @' g% C* \1 C. S! r3 R! |' b4 V20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
. H4 o7 L6 R5 [5 H21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 & P+ ~2 _' ^/ K" [3 G, H
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
1 D' S$ v% h( \23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 1 Y1 X# t9 s- |) [
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 # J1 D/ N* L/ x! Z
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
- o6 J! q( a8 s/ t( ^26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
s2 C0 _6 V2 Y2 r9 @27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 0 X, {: v0 I6 r. B8 a
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
; j* w& N. y% Q1 d$ \29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
% k' j3 k( Q# x7 N6 E3 A30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 + _/ Q9 ]- Y) W
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 v, V: T4 o- Y+ v6 j* V9 S
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 " `& P$ b+ h9 m5 c# n4 w0 h' Y% p
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
, q$ N) ]) ^/ s4 D34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ' r) R% Q2 D" {
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
& [; h6 g# J& A z. n7 W& W36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|