 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 - O& a/ |% `- r, k
& a; P3 r& |) w" ]' l/ b: O& 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: @" u; E( n8 b9 d& X
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。
5 s' P* p' n) H( f: _可能相比来说,还是不折腾得时候剩的本金要少。
3 N1 `" ?9 i; D' T! U9 z具体情况见下表
; F2 E8 z: F% u$ R$ M1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
- \' Z0 c% r1 |6 I5 ?2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 , k/ ]6 ?+ G+ }- V. ]# ~
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 6 i1 d- O- W' L& m v' }( n( W# q2 i
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 , p- S) V5 I$ J
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
+ Z" J2 M# c: U9 k Q' n+ `% Q! d6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
4 M9 A) P( b6 I7 G; N7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
+ B! q: T! g% k6 I3 G% q% X8 m8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 k+ L$ j- t# j9 r
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 6 w+ O2 h* }; q( `
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
3 I" j/ W* N* W Y E, f$ Q11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
, U4 u( U5 _" s" I5 t, c12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ; d5 k5 l' |* R( ]/ ~" E u
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 6 q1 _$ P" f; k* S8 a
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
( T h9 X& s# V9 g5 ~ ]15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 - C9 k9 P6 o D
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
( o0 ?& K5 j, f2 v8 }5 ?17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
' l# z. |/ B( B18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
9 C$ @# W% S* i; |4 l19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
+ ^0 F+ V# l/ P" U5 q+ R$ Y4 y20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 . h: b4 J% H6 ]; [! ^3 u& y
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 9 U% O- G8 \$ C; R3 l
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 2 o+ S8 s, q/ x+ t4 P; S
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 : u+ L& v k$ V4 ?
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
9 K/ O+ Y3 P, ~. Y: T25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ) i) F! f0 {$ b# a2 }* W0 e# L
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 9 c. W; z) B L6 d6 u* x$ _) I/ f$ P
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
! q( B, F, I; A; R( c6 m& g* [28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 % k3 E3 O9 x' P+ N5 F; O1 X% Z
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
, m; D7 u5 J& T. _30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 / g# h3 h* j9 W6 x r8 P
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 * u4 K$ \, y, m/ a! K
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
8 m8 v1 f) V W# @! _5 [, r+ u" ~33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 4 U. q! H) w7 F" | B9 ~& Z# _
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 3 s& \9 Q2 E7 x: g& w7 t6 ?! w; @
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ; V7 t3 F& ? n/ q4 F P
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|