 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 4 s3 {/ Z' v% A1 v
% n7 w# ~& }; o- v5 A# ]
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
5 i( a# ], I1 ?3 V( Q0 o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。
% k0 |2 t( u0 _/ `# y6 U6 o9 p可能相比来说,还是不折腾得时候剩的本金要少。' N$ a7 I7 ]: a8 V* U9 M
具体情况见下表; _7 p0 t0 ]5 Z7 B
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 5 f& s- y$ }( o: i6 K) l) i
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
! _; }8 w6 T9 r) _3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 6 H) Q0 O) l( B: k
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
6 g9 ^, v# f7 h3 q6 Y0 `5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
) M9 _0 a/ q5 R% o/ Z% ^" L6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
$ n" u( I) U6 N2 ]8 _5 `7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ! `. M1 Y' F; H0 e8 K1 T
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 z0 Q& L# A& f2 H* S0 h
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
; E J' {; ^2 ~8 }6 L' U10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
+ s! c& `7 ?- C& c& N11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 * C# z* x5 D9 J5 R
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 - A b# m& i3 P5 \4 ^: ]
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
2 _4 ]( s- ^$ [- [& x/ W) m0 Y, l14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 : i% B O- S- W, O6 Z* K
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
) J: c: d+ E d16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ; R& g9 h. ^$ w9 o1 H
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ! d; U0 c8 X+ Z
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 4 Q; `3 E) P4 t3 t
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 # E9 y- a- e! ~5 i: w
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 6 E- u! ?- g a! j- r- d: i
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
8 f8 h3 _2 H0 d" V! N; f: J22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
" X! s7 f6 z) Q+ D% L23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 7 R1 N5 f+ ^4 }, Y9 T
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
! W) W, h! _+ G3 }0 \1 H25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
# ?- n9 r7 k& d+ `2 h: b6 Z' d26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 I2 |7 F8 m. V
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
6 d4 Q9 ~8 G# B- [28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 2 t1 h _5 B, [2 |% _
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ( r7 Y; ~+ z4 J: _7 z& y
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
w u+ ~. [! m$ r/ k2 e7 [6 s31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
! k5 R% ^5 L* u/ |6 \32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
3 A5 l6 \6 @! j' Q33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
# }$ ^0 p R8 [5 F0 ~34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 - `* ?% }( F& z9 {* H
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 2 N7 l2 M1 h3 W9 D7 B' w
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|