 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 5 @2 a" g7 F# O" k% y% j) ]
6 O- t& G; N% I; @' S! E我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2! Q: _' Y: w y) L9 h! J" u
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。
* n: C4 a' V9 Q可能相比来说,还是不折腾得时候剩的本金要少。2 Z. {' \! ?" H/ ~% n0 f
具体情况见下表
6 c* m9 ]0 g4 N# L7 W1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 : t. S8 h2 m( A* W1 W2 q
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 - [. B f5 O! ^* j8 K' n
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ! x* W% Y. b. J. w( t7 @8 v
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 , N: O- c4 Q8 E9 H1 v5 o% c0 O
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
0 \% K- n: m0 Q. N, P- I4 g6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
" E3 M Y- w" i+ S7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 4 d" I* \9 x% E5 N7 s' X4 C, q
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
: P. R& s8 t4 H8 q/ C9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 " I$ q4 I8 L9 \, q y- `5 |- N$ T" G) l
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
2 a1 ?1 [# [" q, n11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
6 a0 `0 U# Y' k12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
9 S$ I, _) y F2 A% Q5 y13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 8 G, @6 p& c' z( {* P
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
e2 X" x3 l# Q G+ j15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ! j; c" k6 r) \/ W! p
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 6 V8 V! a |: s8 g4 C. H
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
- O- M; ^0 f9 |5 [18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
7 K+ j; [& g2 F6 j19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
. c3 V9 z' w* X# O# P4 H% j; O/ Q20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
, I: x+ v N" u8 D* h$ r7 R21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 4 Z: X( a' t' p7 W
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ( n1 c! S* `* I2 y+ Y
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
* m5 U# R# T: ?6 Z24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 - a: D4 Z9 U7 Y$ n: I# F3 s, E
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 - a" P" M# x. `% q" Y
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 . c2 |" T1 M7 Z1 j& W* }
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 1 p1 ~; a: X+ g
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 0 H" p5 n7 l: | k% a2 B6 q
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
+ z4 M5 _! J3 B$ m% i* u30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ' A' m) H+ {$ |' f) p
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
8 l; {1 c" W( C# y) q0 K8 z5 w32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
0 P# g# A/ S7 L! d9 f33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 3 i( F' c/ P, y" b
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
% J) w4 a2 q! k2 U+ R9 C" Q% g% t35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
Y- ` I. E- e3 H$ }; A36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|