 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ; i3 ~. a7 p# T. P1 R0 M, }% _; }
2 f( W$ c, T' o' y7 Z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# v; G/ _- W% p( F
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。
. Y) {) H, c7 k) y& @( J$ F# h- \可能相比来说,还是不折腾得时候剩的本金要少。4 d8 ~- E/ C7 ?9 v0 ]" b% P
具体情况见下表
2 H2 I, H; _( k1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
% A, q5 N) C8 `8 Q: |' T2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
$ q+ t- `, _/ f3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
% g3 N# C2 k( t6 j* }6 g9 C4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 + r! ?6 U' {4 O6 T) j# q# K
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 , K" H+ s# m0 h- A
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 . r, o7 _" i6 t$ Z& _
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
: K) |, p" d; a+ M g2 C+ j8 f8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
6 m- Y# W/ W: P) s! Y9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
: g5 b, s' [0 C% Y0 q2 o! J10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
. l$ W+ j3 f& w5 R11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
2 b5 B- I2 ?2 I3 ~" I4 y' t12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
$ p( A1 b' h, D- _& f0 ?( W13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
" A8 X) H! j1 n/ R# s14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
6 g0 y) b) D; M/ j) }: @15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 s; M% }3 {! T h8 D& h
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
/ |- |3 q8 |, w' [17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
. t B8 S, z: e% c) x. e" U/ z18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 6 R; i7 X. D+ [5 ~$ a
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 / Y% `! N3 L( R4 j
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
9 U- A' E, q, b3 [) A6 k w21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 - p8 x8 C3 f! V
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
0 j- m! Y7 V& ?. W23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 7 e, A" k1 M( w1 U$ o: }: Y2 G
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
8 t- p0 \0 h2 l6 w25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 7 m* Y4 q# i. ^) F+ N
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
4 K% p0 d4 l( ]0 n27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
0 d; J6 J) k* M0 z/ b$ @ _0 i& r28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ' x. {. }. [9 R& b
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
6 b: G. |' F9 P) x30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 & W& c4 O! ?. H+ J
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ' A8 L' c2 r d
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 : s. F; m$ ^( E' [: [# ]( J- [
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
8 x. u y2 d( e6 p" A34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 1 Y5 D) |" q2 t7 O
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
1 z6 m+ B, b: k2 ?. R. N36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|