 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
) \( i T( e8 i! b
* m+ X1 O$ t3 @% w我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
$ L% ]. R2 K7 f6 K+ J4 R1 U" 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。
1 Q0 C# j& U" ]可能相比来说,还是不折腾得时候剩的本金要少。
& Z% p8 j% a( n1 Y, U3 H具体情况见下表' J8 y3 g0 S6 ?4 b; c3 K* B
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
7 [, Y& x+ @9 D5 l8 l2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
1 O' x; r& B9 w4 J4 J3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 6 Y& {' R- U0 D( v% D: p* K+ T
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
5 d7 w+ e( a# K$ E6 _: k2 C$ f k5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 3 J4 T- K# Y( j
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 4 Z3 E9 g7 H x
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
, E7 f [+ s$ q$ i; `8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
% [2 K1 J) C& \% ]/ E( D. v: W9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
6 `" c- c4 A9 K8 Z! B& E7 o1 F# V10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 8 P! V8 L) a9 o, W! d W+ E8 B
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
6 }* N# n, B. g7 y4 z, v2 V12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 9 q9 v& J/ m/ d& N9 ^( S, k, V
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 7 O8 }/ l5 M, r7 O
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
# n v4 S7 p( D7 C; z15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
% S: s1 X9 P' @4 L16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
7 Y3 w5 I, f. \5 r% s17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ; o1 D- G! O5 C/ [2 R! G" z
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
0 o/ e4 n1 E- B9 ]: N19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
' ]; ^4 ~. A2 j5 |- ~5 c# Q20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
1 C5 E' m5 W* C5 v21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 6 W4 n B) z* p2 ]+ \2 ^1 |
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
; r S/ N, D+ H+ {' ?, S23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
4 e$ \! B* f+ x0 C7 b) w) S24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
9 C3 J- z+ B8 x% c C0 n25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 - F3 X+ o' ]) K
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 7 S+ Z+ a y" |( |' n
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
' U d: k! N% d5 ?9 o28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
( A( ]* ], q) g# R+ l4 `29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ( B* {; E- p2 E% y$ T l3 |7 \9 D
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ' i1 P# @7 `1 {) l' F5 ?0 N
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
7 x3 j7 w. s( a- X% i32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 2 P. K3 w& {3 H4 h/ `1 e
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
- n* z: ]/ e8 Y( U34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
" S; T! p( X+ c' A35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
# \& e; p8 q6 [3 }36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|