 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
0 T; z0 u- c8 X$ b# ?3 @; X/ @- Q
, J$ t1 x4 H& ?, {' {+ R$ l7 X我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.20 ]+ v) ~& H6 G" \/ q6 K, t' G% R
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。
& q7 i7 ^: ~% M* L4 O4 e z& f可能相比来说,还是不折腾得时候剩的本金要少。8 V' }1 o$ X* o( Q7 f
具体情况见下表
7 @+ I$ O T" ?! p! m2 \2 `# R4 C1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 5 @+ F9 |: f. @2 p4 M
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
0 E) w& _; g, x% B3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 / f; u5 _ A+ T" n
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
9 p- L1 U8 x3 J1 d5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
7 v( n8 V8 r% z7 F+ l6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 0 O1 e4 ?4 ~- P& w
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 9 T* F' h1 z9 Y5 q! Q% Y c
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 5 N, z( x0 ]0 n, H& e' u5 h
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
* X+ |8 Z9 h+ e1 `, J10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 7 J1 Q9 ^5 S9 H- W6 v% e
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 $ a, ~ N; z0 q$ d9 e: Z T/ e
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
/ Q* z' k9 P% h2 K4 s13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 # U h7 @! _. B7 X
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 : ~7 J- s0 y& Z' H- B8 }" _9 q
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 1 L8 M0 Z; d/ c' j; _# g5 V0 Q6 Z. _* m
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
3 w1 I! y8 \9 ~" z# p17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 6 J! ]( `+ {8 Q0 l( `' @
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 - P& k5 l) ^0 l! c: Z$ R
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 * i3 V- X2 H3 ~+ i
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
5 w' U; S0 m2 m, i+ u) X: B o6 p* [21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
! @7 [& E* d& J8 Y' m22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
3 J. c8 Q8 f9 a; [7 s23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 & b! A( _- A# @2 u( y: q0 d( D
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
" \8 [2 i$ X1 f# n" z0 p25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 # S$ _4 d( ]: n0 ]4 t1 O6 |; ]
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 5 h8 l9 G% x, \1 D
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
8 u7 { p8 x/ d7 v7 m28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
: b. G7 B0 L2 ^ Z3 N; J r/ s29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 : Q0 @9 w# U, r. o0 J
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 6 C. P! i. F9 g" s+ }
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 6 A, n) B3 d$ F. @
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 7 }$ e( n3 ^5 b& H) L5 r
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
' f# s/ W2 f0 n& ^( E# o4 }34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
4 M) K+ D- u" V4 b/ u6 f/ s) d35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 2 T( F' K7 I+ j: I5 f
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|