 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 & m- M s4 S( |! w
9 E+ I% r& m9 J( L3 l# e; \我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2) g# `! \5 Q h, `3 d
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。
" e" x7 h @5 B; z5 ?可能相比来说,还是不折腾得时候剩的本金要少。& c9 \7 b( \6 L2 d% v6 n6 p
具体情况见下表
" j" p/ @, |2 R d" B5 n1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
" x: I; B% }: Z f6 L# @2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 2 [) ^6 N! u% F e5 H
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
8 r- _. S, q- X6 w- V# d1 E4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
: W5 ~$ S( ?+ r# I5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
) h/ {6 t# E8 V u" l7 I* o5 u# {6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
: y& d( c- e% c0 w+ r; I7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
( v) j! O6 W5 S+ O8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 " ~) V+ K7 k& B) u7 q
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
% A8 f1 N; G% p6 ~$ I+ C# p& U10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
& ~! K! x* K: I4 Y& e11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 * f$ i' \3 G: n5 L6 O1 [
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
; n# N4 J+ |/ e8 ^% ?13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
; A9 V7 u& E1 w& [14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
- C$ R. J( T' o4 T6 ~15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 , ~, v, J& a5 y, R
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 $ g" W! S5 y, |, B4 w" @+ h" r
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
" f( V/ p( |6 @) w18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
0 j. h) E3 _3 M- j19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 7 Y3 i7 r4 _ s# e/ x# P y
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 : T- d6 _' C- t8 l. m+ U! h
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 * e1 h8 n! R# O' u- N1 c
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
2 m' G% N% f5 e4 }! W7 k23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 4 v4 U4 C3 |) V
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
7 B" j: R2 j0 `9 _. ]25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
9 D" E$ n2 Q, i0 D+ w+ s26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
$ u4 m/ r# A- O# h$ b5 b27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 % w) f ~$ M2 T$ @9 j, z, _
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
+ J' ^) ?. u" p2 p29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
( M- W' M5 z9 B* d30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 3 J3 o3 z8 ?' ?( `
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
/ I: ` c$ s) }; a# l- E32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 " a: e$ D6 X! o/ G/ ]( o/ r* G ?
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 , h% a8 S% e. o( ?
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
0 j8 }' [' L% c4 n6 s35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
- L: k+ Z; s7 B- C: q2 [; s36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|