 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
& d+ n4 [3 X S! P- ?' e
' o5 Q+ H6 { c! ^" W5 u; O我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2" u9 b+ u5 B/ U: I0 b) @/ Q/ e, m3 w
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。" Q+ ^, O, A+ J% D8 I
可能相比来说,还是不折腾得时候剩的本金要少。+ R2 D# q* }9 O2 h/ x. P+ [8 v
具体情况见下表1 J6 g1 c9 ~2 J3 l% Q
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
2 D( y4 m: J0 m2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 # h8 D2 ]0 Y0 z4 d6 `% `0 H; B
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
N F6 O( D+ A5 T7 ^, G" a% U4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
; I. C3 n. f# }& S* @' h5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 : Z" v/ ?3 {' w% d3 ]% o4 h
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 * K1 }, f" P. e& ^8 q3 {
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 / f* \7 O7 v; ?- d3 {/ I. a
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 + A q* Z% ~; Y h& S6 a% d/ L
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
- o- M+ N1 \3 [10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 % _: P( t, ?2 V# G4 q( h( H$ A
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
* j l/ K* F3 J. Q+ u) w" b12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
; e; {+ P: t# M5 C13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 1 S5 @3 B0 c8 T
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ' c6 _; b$ [* t! @. T+ P6 L9 x* m
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 / k! s3 i% ?$ H) i' O9 o' i
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
2 J, t6 P0 c9 A( I: ]( w17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
w4 Q! f1 g' R( Y) v4 \18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
@# u- b0 a. h* @19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ' c- ~$ N: _ N; ^3 ], e K4 V
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 / W/ H# j3 F2 T( b4 n7 A- a
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 9 T% U. |+ ]9 Q+ ^0 b8 W7 e% i' S
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ; D' W7 F' V- w) K6 y
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 C/ z5 p. B0 ` j0 ?
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
/ b+ o T6 _* T% Q% D25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
& F6 I) ?* _8 d; w7 M: |26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
- l1 z7 G1 F, d: l$ h6 V. w0 {27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
; q1 X9 f, `' R3 X. d# i- d28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
2 F% Y( K9 g5 y8 ]* i29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
, j' a: v& q8 G' g: [3 _30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 , R4 a& D# X' \* o5 j9 V9 h
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ; t+ g5 }# C& J5 f* V+ T \
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
5 _) h/ z: s# a: f0 @$ C) E33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 3 @( v- o8 N' s) w% B1 [) q
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 4 L* A( U+ B' M0 U
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 & J+ X6 P0 r# R y, j
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|