 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
2 q+ M- C. ~" C9 C, O1 z5 e8 K- D" ^4 `7 H' x
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2, e" q J2 [" K' y! q; }) U
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。2 T7 S. q/ n" ^% x( t
可能相比来说,还是不折腾得时候剩的本金要少。0 @- ]: `" ^: Z1 g
具体情况见下表7 b8 C$ M r, U: y& \
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
9 ?& S) p- N' j" r2 r0 a) s9 x" Y2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 % B1 o! y1 A. Z4 l
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ) e* U- v( O( E( L& b
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
0 H& h" A9 Y. d) {. |5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
' u) n1 s5 m m+ y$ v2 Y l" D/ C+ D6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
$ Z8 [6 ^# t# c4 c* F7 B6 r/ ^7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 # o+ [% G1 }8 n% G
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 `" F, N8 e; ^* {7 f. R
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
+ C9 t( y+ |: \7 e10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 ; ?3 A. |& S8 V* s8 \5 y
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
0 W' ?8 A/ c. M2 m6 C+ t# e12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 7 `0 J1 Z( u. U$ d
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ; h$ b. V7 V8 N; o' U
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 . ^" @2 S' ^- l& a
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ( w7 g8 L! V) u, w$ S/ d; p# E; Y
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
- c) l; ], p9 i0 p3 `' J: |7 @; U17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
+ W4 w4 b- b) N# v# Q/ r' {18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
d) _' z# K2 n2 S2 L19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
$ X$ J, P7 G% G3 v# Q% p! L20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ( ? o3 W* a- [& ?! x; F
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
; f5 K! I/ a s9 c1 G0 C% N22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 9 z# [3 o9 J' _3 h8 s2 h N2 ]- `' l
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 + f7 r9 k* y i! O! Y. ?
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
6 S- w6 d. ?/ E1 I' Q25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
7 I. B h1 N& T( H4 E' f. i% l0 x26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
: G3 H6 O" [5 H2 D8 z- k8 d! z; ]' B: F27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
4 e$ j7 e+ \% e4 Q/ x( r28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
9 v, z% m# O* f29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
% s) ^( q* }9 k3 ~0 t+ v) p30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
0 j9 d: O6 k0 V N31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 + Y9 G- K1 M# q3 t
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
w7 L+ A! i- m8 r8 i, B33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
! i8 N& |) j& \! p5 b2 K34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
. e- T( M ^% d7 B: ~/ b& f& {35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 6 x! q5 K1 Z& n
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|