 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 . i3 _: P6 @8 ~: f
# _6 a( }2 y: N% { r3 Q
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.26 ]9 r! D. R. y! l( {9 g
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。# m4 V9 \9 @1 B$ P: U5 A4 {
可能相比来说,还是不折腾得时候剩的本金要少。 \ K3 |4 m) U- ^: x% X
具体情况见下表 e( ^. r& T! o- z( t
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 1 m% q H' A/ O
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 - x& k% f# }$ L7 M
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 # Z$ X* b8 s+ P/ r1 r, D
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
) V- X% m7 }# O7 C2 @) ]5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
. c, G) ]4 A7 Y( W6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ! x3 E5 p; x! s2 `) a- Z }
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 1 t9 b) l2 C. i% N6 ]3 K, O
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 9 V6 |0 }6 [, ^, @9 z2 O& H
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
3 H+ U5 |& O5 h2 ~, N4 S, m10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 - H: h; a7 Q" {
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
9 W# B0 x! {. O& x/ g- W12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ' K u: K" f# l" g; ]# l
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
/ F+ ]6 S& B& F) _+ X( Z* J14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 8 l' Y* p# k1 M0 G: w3 R t$ H' X
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ( |0 Z. [5 O# }+ |* _: p
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 6 ^3 ]) t6 L. r1 z5 c& o' p
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
; J5 ~# z3 Z* d; J, |7 ^8 B0 X18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
+ }; W8 P* f; |19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ( ?% b# d P+ `0 }8 i0 m1 T' _
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
6 o! Z* e. A/ p' d21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 . F6 t$ q' x. p0 E
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 + \ N6 T9 W3 p1 Q/ W9 k6 I( @
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 J# d/ Y$ C- n3 s4 z
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
5 r S, `7 C% k4 h, f25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
1 h3 C' _! V* J" r# _4 L) y; r26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
+ Z- I0 R5 X1 S- G: h% {; J27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 _; Y" M7 N( \) ~
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
& b+ x. V/ D2 F8 G29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
% j" ?6 }+ I# L% I1 s30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
0 e: o8 @" g' Q% i9 \ c* U31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ) D- \9 H; K. j* P
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ) [2 }+ b8 \- x. ]
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 7 u5 Z) b5 L2 U5 d5 P
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
: T1 F/ T8 ^$ s8 K7 K6 F$ L6 z35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 " B' z, K5 `+ D
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|