 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ! s- V d4 J+ s8 d9 z
k" `* m0 J/ p$ C/ A
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
) u6 l2 {1 b' L& w& h, }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 D, o+ s4 ^ K2 e( g- V可能相比来说,还是不折腾得时候剩的本金要少。
" j$ \$ e! v5 T& Z- n5 V具体情况见下表. T# {4 |6 O- _/ D# Z1 b$ |& Z
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 8 m5 Z! } h8 w; |
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
3 I, K$ }+ W; {/ \* C/ e3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
( K9 f ]* M3 `8 F; U$ V. q4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
, P: J' @! c; d2 V3 w% n/ ?. Y5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 4 U2 R" y9 I; O/ a
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 + p* l) Y1 w* x/ H2 g, v w, Q- j
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 2 a; g- y' n3 ]7 T5 Z; Q) T
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
8 b% R3 S$ ~. | K! D& U% V3 F9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
2 C, Z7 N. Z( C. r& w5 ` d10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
) ~: \; M/ M+ X1 F11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
@# g/ F; L. f" o3 E) ~12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
9 X$ R, K( X5 {13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 / X4 ~! w5 P2 ?: C( w* p
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ) M- D- Q1 c" L C( o
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 5 q) E$ m5 U+ F0 i
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
" }# P% D% q" E4 @9 v" \7 _17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 " z- o/ O* |8 W/ y% k$ K8 y
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
9 b0 E5 f! Y2 ~8 I9 V19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
: @) H |. f# |! }. l20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
) m- z: p5 s& u2 F21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
& z5 M+ K5 e M, E5 z, J7 C22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
1 M/ B, U o, z7 k& q23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
, f) c$ W6 O3 P4 f' k( T24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
. x7 \6 I8 l3 L1 j3 W3 c+ z25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
: M4 H T1 @* W26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
. n4 \, E' [! j! B0 O, s8 s B4 K27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 2 Z% r7 |( P6 g# W
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 , F4 @/ m* M$ k/ N
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 : z3 G0 T% }) J7 h) m( q
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 4 Q( |2 g, G' C+ r
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 9 K- O- }! C% P! P' {9 f& d, P
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 " ^- P8 o" S4 \' Z- c: D
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
) a: |, M3 m0 T34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 & m, {: }/ ]% \/ p& ?6 W8 M
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 , M: w6 L& K" j5 W* U( j7 C( k
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|