 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 * P* \" k0 h6 _
2 h C! ^1 v e" X9 X
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.28 Y$ S, w; ]( E. x' `
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。
' z7 X) {8 H. I' t% F可能相比来说,还是不折腾得时候剩的本金要少。
+ }- U- T( l# i5 J% Z具体情况见下表
. x/ A# i( ~5 w( o- ~1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 + s* T. m4 J( f+ u% Z& ?* T, j
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
# }$ H4 l6 I2 V3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
! D: u0 X2 i7 y' p) q4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
. x, @" }& J7 |& F5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 4 l# v4 v" Q0 u" c
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
" i$ H) y! O4 }. O* R& z% z1 A7 `: Q- u7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 2 w1 }* z" _* D5 q
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
3 o% y) U. B# J+ m" U( s* ^* N9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
: L9 m) Z3 L2 s% G- c: h4 Z10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
2 n7 I" y0 M7 ?& ]2 C11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 : x# H* l' h! t% d+ F# n. n7 H8 E
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
5 B k& G. ]; O1 a; R O1 p13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 5 }2 I/ T1 @4 [) Z
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 : x6 E) e, ~( i( o% |! _. W
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 & g) r" k/ }( h, J
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
9 K K: W- q% Z/ H( H17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
h# a# V& E. I, N18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
( b) t5 Q+ [9 {$ _* u; l( X19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ( A! s0 b: A0 y2 |! A/ o/ z
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
" Q+ V+ k) g( w# j21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 ' [! n. o) z& t0 X* R' h
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 6 R; p4 a: t) J X3 J+ Y+ `
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 4 U2 Y( c Q3 z0 G
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 + f0 z! ~6 V" \4 J
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
7 H2 T, Q1 k% ?1 g6 U! F26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
: y2 W$ U6 Z, J+ ?& d5 H4 I6 s& l27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
: E! H& y5 K6 i28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 . }7 R1 e5 x7 m, d( R( d
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 4 J. N# h3 z, y; Z5 E/ A/ l
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
5 }* ^# V, x% o+ `31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
( N8 @9 {* K+ y& B! B* H& N# I' k32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 2 G8 H, K4 Y; }, c! P
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
) m* G4 W4 `, ~0 q8 @+ u34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ( I% e1 d; ^3 Y- q
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 - d7 J `$ { n: G! j# W# w/ z
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|