 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
) ~% [3 T! ~7 r
f$ c* B; j4 F4 B R我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
) j% X0 A+ ~4 U2 S3 e! r& 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。
4 T0 Z/ y! g4 Y% G可能相比来说,还是不折腾得时候剩的本金要少。
. j; k2 q7 N8 z/ N具体情况见下表
$ c( q9 A- U7 K9 N( H; K1 P5 Z1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 - e( s1 @$ U7 y) t, G$ E
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
8 u- l& r* o8 |/ [1 k' d3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
9 C: \9 w* h* c1 a9 x; A4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
% S; `" O1 e2 I6 ?" O$ y' w4 r5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
1 ?1 x; Q& [& K! u+ a6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 - Z' b! G5 B9 k. B* C# x
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ) W% o4 d% T( k. {4 i4 l4 \! H% F" r
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
u3 @4 T* W1 }9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
7 a, A/ T3 X0 {10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 6 {1 K$ G% K* z) t
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
3 l( Y( N6 C. \0 q& l/ e1 |12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 , g' w9 G: C: {5 ~" x) {
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
/ w$ N; r k* t/ ]! G14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
3 V$ `" D# O+ a5 d0 g15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
5 e! ^" A; U) u: W! {9 Y16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 3 Y2 H' G9 ~ M& U
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 v8 f. C4 U# I$ m) o ]9 J
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
2 S; O- E, N* Z' ]( `19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
3 i! G/ i% C2 G! g5 U! Q: V20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 6 p( ^( @+ f9 z2 K" s# ?) A
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
) o- z5 x8 _3 H1 o6 R4 ^( o22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
; B" u; l+ b$ P: O% i3 E, m23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ! ^% E, \. l" g* L* h6 k, t d
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 , b3 Z* }8 J3 T c& o
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 9 ]$ ] c7 r8 p, Y4 p _6 h
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 1 E: ]$ A; G1 d- C+ w# Z0 c' N
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 % n0 h' c7 g% o$ P7 T+ x% y
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
. y& f) g+ N3 I+ H# @" c& Q29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
8 y3 t' O5 \6 f. y9 W0 @- o30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 " c/ d( p$ W5 @7 u. }
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
^+ [+ z# I, ?) w% ~32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
/ I$ W6 y! k# s! z ^33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
9 x" v0 w! m6 \# Z( O34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
0 o& d1 _6 R) M7 E& R6 R, X. g35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
6 d( Y& c) s6 |9 G+ C' @1 z3 q6 Q7 U36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|