 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
/ \* f6 v- G& @0 f" ?
4 F5 R% r. _9 q( q! U9 L/ S. 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* Q6 u5 O. o% M6 [9 |
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。. q3 ^% r, D N! D* x
可能相比来说,还是不折腾得时候剩的本金要少。( l- o% @) v& l. E
具体情况见下表8 y- r2 R+ B z0 f( ^; G3 S
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
1 V. h+ B ?& S% [- h/ K2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
7 y: f4 y! x- \2 ], t! W3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
( Q: M) k; N( r o! h1 ~ X, h# Q4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 - a: u1 b3 `3 v5 c$ L$ w
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 7 y0 V0 ?% z/ T/ [& Q2 s
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 0 N: Q" V G8 R, q) a1 ]
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
* e) N2 [& Q. `' t& g7 @8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
' \, ]. h$ R# y# n* B% m9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
& p5 K' ], @+ R1 |10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 2 ]0 J$ `- |4 T( c T
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 - R8 n% h+ n9 P( |6 D+ J* C1 b' T
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 2 a. `2 B) t- g; o
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
- }) `, h# S, D7 o/ b! X14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 4 } W2 G* b, P; y+ o' G
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
" g& R/ j; `+ H X16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 # r6 W/ D6 x/ e0 k8 J/ \
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 * k9 q; d# Q2 H& k6 s+ I
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
. _) h" A2 V( S) i, g19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
5 d# N. i; k% d( [ x20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
, Y' b' i; u* T; i5 E- R3 p4 X21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 , c5 k% F A7 g/ Y3 ~+ l. N
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
% Y$ Z& P/ V& E23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
4 R0 x! m5 I( N6 u( Q6 W& g7 Y24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ! L- ~$ A& a0 v/ _/ w! _6 c+ p
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
; J% J- W+ J* `! M2 k0 }5 h* P( m26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 4 r: _# M. I7 k/ i$ P
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ; @$ o2 ], v& Y2 N, `. Z4 e5 a
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 2 y2 n) T% L- Q, I/ f0 k
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
: o* X% z1 y- V4 h30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
: n6 b0 T( K9 r! u( s( p% B31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
6 K) S. N$ w9 n8 F32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 8 Z& d- w+ Z7 C! n; l5 x
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 , ~: p- f5 W" J8 |! i) E
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
0 i0 K. N2 F9 l' p) w! T; `% X35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 2 t) b2 u( M) M. R: m, I4 @; l' {5 x
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|