 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 & [7 G8 Y) i4 r. [3 p% M- ~0 s
, S$ C, u: _1 t! [' ^
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
6 ^8 o& U/ w' ~) V6 P9 P! ~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。
; g2 X. p4 C" B) ~可能相比来说,还是不折腾得时候剩的本金要少。
) N8 Q7 u: S' ?, _: a4 V0 l6 P具体情况见下表
. A( Y9 x$ S% x- {( g' @7 C$ b1 P0 N1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 4 S H" Y" o) U' Y* \& e5 [5 Q
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
, C C; r: k& d) G# _! i% c3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 * B$ o3 E3 m x h' U3 O* h
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
8 z( F$ @' l7 e0 k' _5 Y5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
) X) u. n' \; c: _5 z6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 2 W" S+ S I9 n6 N0 V: V2 t
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
( I& h. v" a- I, N" S8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 " b1 r( w7 R6 u: ]
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
$ A% x& E* i5 E) X B10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 ( `! s5 g% x6 f, G& t6 Q" S, H2 x
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
$ L) n! }: U" e+ ~! r& @12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 * b& _: t1 _2 ^ ~/ N! X; x
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
_8 E( G9 g# \) j14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
+ A1 Q8 {' `2 g15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 - f3 e1 i5 p. E/ R- D$ c
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 # |4 M+ L& ~3 X) M$ D& q, Q
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 4 ?1 i* ]7 B+ C3 D' \; |) U2 p
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
1 _3 i4 _ C5 ^" A/ O19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 + d! E) T! ^5 N a
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
8 j' A4 p+ @* x# |- P4 ]% b21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
% A* G% \; O% Q( t22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
, h5 s6 l, h- c* @% H23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 4 E0 w0 e0 g; U' z
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
8 N( T v L, ]25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 4 x3 D, K. d ~8 }
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
: d5 f; C) i% y9 M$ C0 a) O" M27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
f0 N2 J( i3 ` z28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
* o+ u6 a! X6 n; Y4 B+ V29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
! h" Q' w0 J* q6 o30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ( S4 G' b7 g3 i
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
3 u- {5 k9 `; b) A) h9 b# p32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
4 [* l4 i/ q) A33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
i, K7 A4 F# h* m$ P# W* H3 J34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ) [$ y$ t# L( h5 }5 b- n" r) N
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ! ]0 h3 f$ ]0 Q: ]9 l
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|