 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
. ], e7 o+ S& \
( S1 v, b2 \. A# Y0 L- ?( ^我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2- w& [& H$ f4 w2 k9 `1 n
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。: h! w7 X( P5 d; C; M5 O
可能相比来说,还是不折腾得时候剩的本金要少。7 e* \3 I# S0 L* @" h
具体情况见下表
$ D( B4 t4 G* l% |! o5 p' V1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
/ P: H. w: u2 b" A2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
, P8 j% N, x2 A4 H3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
7 i O; {8 h* P/ `3 _5 |9 u4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ! Q2 H' X# x, f# f
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 : J. `6 Y5 y* E
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ; ]1 R( t+ a5 f1 T; C
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 * Q- ^$ U @" h, H+ P
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 + R6 @( z/ E! e4 f3 N
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 & _2 ^( s0 V1 c9 D
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
: J/ P* ~3 F6 C; p) f6 Z11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
! u' K( v6 g+ Z8 d* ?! l12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
" l6 T% ~- }' ]3 z$ _13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
* X; C- d4 @ Z: h% r14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
0 b/ s# p3 {" E15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
6 J; I& q+ P4 b Z8 X) g7 S16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
8 J. b' t6 o+ z r17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
9 c+ M) m! F$ J S! O$ X H18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
' B+ U+ l2 h$ d( n, i% ]$ n2 P19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
! Z. t" b( M5 `* F/ u5 o20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 3 d# Y/ l, D* x& D* A4 N) y1 F7 N
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 : T% |2 Q# }& M1 R5 Q' I" D$ G
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 6 m0 k! @2 w& [% G2 Z9 C
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
3 }2 L2 k1 N2 v- d+ i24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
" T' L0 s* c/ L; J; B25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 : Z5 }$ \ ^- Q7 E+ {) H; l0 }; h
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
k! U4 G5 a( ? t$ J8 A: j27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 * I; {( \/ L. E
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ' B, U* x- ~1 t1 U w+ ]1 D) v
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
6 {: r3 I6 U0 I5 x30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 : |- t2 f/ |1 G8 h' K" ~ `, \, P
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
6 W, a+ c/ R8 @, S0 y32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
D7 h4 [+ O+ O/ \33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 9 A9 d" P+ x) \4 V7 V
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ! p% f- e$ o; S9 f* H
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
1 n' Q6 l9 h. ^* {0 R9 r; M36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|