 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 3 F0 v5 X, ^* i% o, d
2 |. f8 ?8 W& f0 x# y$ }" ]我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2: Y1 d& g* c3 Y/ }- T% c
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。 P0 _. X$ r$ y4 s" @
可能相比来说,还是不折腾得时候剩的本金要少。& L7 B, h# w& h' D, u
具体情况见下表5 P/ i- ^. n: ~, E, o/ T
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 ; h. e K( }; [
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 % |* ^, \( {$ @% r& v# N5 ?
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
4 o6 ?9 Y, z0 N9 k5 t4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 9 |. u. c$ \1 o+ F" l
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
( }( `0 I9 \3 j4 S4 D1 ^6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 # ]* O8 o6 V5 q/ } z6 q" l4 H
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 $ k9 G% S* E2 ]. k$ F1 o
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 , W3 \5 n5 j, l5 K4 {1 U
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
: @1 i* g% I8 y! n1 b1 M10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 & u# I0 ]8 h0 E0 W3 Q
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
1 U- l$ A! D( o/ u12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
+ n9 _+ H8 e: l4 X; H& ?13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 & L, P$ V6 `# ]
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 - _( c8 T8 T+ V0 R
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 & i$ N+ q" f' E' n9 T+ q" Q' q
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
. B, O# M. R; J9 B1 |1 o: B17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 6 \3 Z8 k& S# K: `- \
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
7 t1 s9 g' _1 ^+ J: e+ v19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ; ^; F( a" K7 ^1 f
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
2 t, v9 V& s7 C; O( o7 Y21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 8 r/ {9 p5 l6 E2 ]! @* ]$ [3 h
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 : G) [" }: U9 P$ w
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
, g6 \) K, Q) o8 c+ x3 G! }' L24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
* L* R2 Y( a" i3 M25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 6 `; N- l9 x( y: _
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
, M* {* E3 A3 k+ n& N' o- j" }27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 / u% a" ]8 O2 X* b1 m J
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
" X( [6 q3 ?# |1 L1 a% O29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
" o) q% m6 \) Q% w, Q1 l30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 4 C+ j" U0 l' Z6 m/ t
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
. Q( M3 m" R. e) B5 @, n+ Q- H8 x32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
1 H9 v7 a8 E1 B; w6 K8 q33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
# ?/ b8 O |+ T( O; Q0 I34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
) U" ?! c/ ]6 C& G$ C+ U35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
' M$ s) ]4 S5 W" I36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|