 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ) ^3 T O+ n" |, w
% B9 f# E+ ~5 _7 Y8 V" ?3 P
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.24 z1 {) J1 J" s9 @; B
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。
) x8 h$ v0 c7 o4 ~! T; v可能相比来说,还是不折腾得时候剩的本金要少。
* j. F6 I/ m- G7 i. Y$ w7 g5 d具体情况见下表3 a0 Z% y. D% f. K
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 & p8 m" b% x. S* J* N" w
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
4 k+ j7 R* k ?( f' x( \1 v f3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
1 E! k E! s- g- p# ~0 K, o4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
/ F4 Z# ]! u: Y$ G, G! ?5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
1 ~. y# ^/ t4 h6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
& O! G0 ]$ q2 Z" S; }1 M; {, P7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
) y2 p6 q+ b3 v) m6 j. n" S5 V' I8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
5 J/ g, I" D/ h3 \; w" A' j9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
$ H2 E9 k2 _9 P/ N7 s7 `10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 9 F% M" B$ B; a0 g2 S5 k$ ^; ?( G
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
( Q* E2 B4 J0 E/ w" W& J12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
( P8 v, z4 }( x0 G5 o0 q13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ) {% O- _/ y: c. ], B
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
$ ~9 l1 R, s2 c) B) ?: H7 A15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
2 H- T. N1 ^! J$ L. N6 y16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 B0 @6 Q7 _! q/ q% [1 `
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
- |# n8 c9 @6 o: d# Y7 ]/ Q18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 - y) d* t* q; |! J/ D% i
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ' B& s1 b2 E6 v, d+ g( a
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
* B: ?9 |, Z4 ]4 z) \21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
2 ?8 h* i2 J" k" j' J! U22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
$ l2 h' O* J- Y: ~23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
8 d* }# I2 l4 O" `7 }- Q' `" e24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 * q( ?0 d9 z% i9 o9 h. z& r
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
" \; E* R/ h" {" a C P26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 7 q. ^8 H6 Z1 b1 u3 _. }$ I
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ) s& L+ R, l+ c7 J
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
, I6 D8 S% e, e5 v/ X4 o29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
e4 |- @ y" i# z: t @2 j$ F30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 : h" P. T' |% O% S
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 . E% {* s! f# B
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
2 o5 f2 v9 R! P* ?% v& W33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 6 t1 Y. T8 N y( F; J( p
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 $ e/ Q1 Y6 e9 G" u+ j3 O+ L" c7 v
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 % T/ t) S: x1 R9 D9 ]7 t& F
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|