 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
) {' h, u) p; }8 E% X7 a8 C/ @" J" K* \3 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
: `9 }+ E( Z% r6 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。
0 j8 u, i# ~1 V可能相比来说,还是不折腾得时候剩的本金要少。4 q7 W- H1 L4 a7 Z4 A6 f
具体情况见下表
7 l+ M& w! _' z4 |1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 * w e4 g% w2 X) a* O& C" k2 }
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
( p {1 z- _. B2 x& }, ]3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 5 |) z) W9 o4 l% F; R
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
! X7 w- Q7 x$ \; g5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
2 n z1 j8 h) a3 K0 a- R$ w* U6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
: ]- M6 M" G5 n0 }7 c6 F% U* E2 n7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 6 z2 c+ n2 u+ d" c3 F, r- C
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
5 n+ S! h! J; o, _9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
+ i+ y( E, g: u5 }) S& Z7 ` x* A10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
: `# K4 r+ Z& H9 {7 g11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 , I6 f' X) c! l, n
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 $ S$ L# w1 v! E" F
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 f9 h0 k% v2 [- {
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 5 \/ Z _' q0 g) a# T$ ^5 h
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
2 t3 a* v3 [0 q8 |7 Y1 ?16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
6 P! n: Q- o/ H- h; e8 d: K17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 m' R v* X9 S* t
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 " k6 x7 ^/ `/ P+ }- L
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 3 I# K, J2 p# R/ s! j7 H
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 6 _3 r a8 m1 n6 x" M3 l6 z
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
{$ [+ T0 l- b, I22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 . a% T) W2 P) k/ o; H" U% q4 M
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
- | ?/ R6 C2 t# I+ l7 _- }; D) s, D24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 : t% B2 @" m) m; E6 n5 k8 O
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
1 [. p( n; O8 ? E$ `5 O- j26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 A4 n% k/ G" d5 z
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
2 a! D0 o4 W6 B; |28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
3 u' N8 P2 ~8 q! Q& I- n7 m. e8 F+ h1 e29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 * f. ?7 e+ X$ l; v( y* l7 \
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 + n: R* [; y" M* u, y- k: y
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 + Z2 E- v2 v- s7 E. a: `
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
& I: d9 u; I6 }; E* ?" F) B7 R33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
8 I" I" x. \5 D( K5 F34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
) J) k) s: p8 |35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
4 d; a# u S+ R) O+ z& I36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|