 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 : V* o k4 }% r5 g) c# o
( E& Q' I! P: [+ b$ V9 ^) l$ }; N, N' O
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2& W y4 z6 j: A( s5 W- {. _
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。" o' A/ {% ?8 G, V
可能相比来说,还是不折腾得时候剩的本金要少。
( Y9 h3 f* f4 ~& m具体情况见下表
# Y1 Z, H/ P8 Y2 v c1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
* V0 F, O% A- A' N! X: g2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 / N& X! J: |8 l2 I+ E7 L* b4 e
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
/ `) b+ h- \" f; K: Y/ P4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 1 t* e. w4 v! m( H4 [
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
7 b9 M. a: D6 O9 P) |! n+ E6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 9 Y: `) i* A9 N
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
7 m0 A$ \5 w5 W# Z8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 - P* C9 N+ J0 h' J% Q: O5 ^8 z K
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 2 w0 C, u7 ^3 }" R
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 " G# c/ H3 @# O3 Z- |6 L, _. ^) ~
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 , j7 o: O) n. V+ f- r
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
3 e( `' ~- e4 H# I13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 3 P6 G7 Y: ]4 P% D5 h# G5 D. B F
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
2 ] l2 Q0 F0 O W0 V15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 / _7 l! n8 i7 B9 l
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 8 C$ V& F! V' o0 G
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
7 Q" i V1 W. X2 W$ q/ f& [18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
( _! q$ X( q: l& a5 o. s' }2 b19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
/ ~( P/ Y$ M4 D; k( Q2 V! _20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
& a2 Y/ A# n- X$ a4 |9 d' ]& ^21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
- N; ]( e, e( u' j5 _3 s' F22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 $ k+ m1 Z4 i, V& |$ Q
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
8 ^0 H8 U4 x0 l d24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 & q* ?+ `. m3 T
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 7 r( A; G' ^* X% D- T
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 & R7 }$ h/ Q M% D
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 0 Q! z9 M) c9 C3 W; M% f
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 N% U0 m) n5 ~5 r" P5 L
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
- D5 M& o5 f+ U/ _30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
: A' D Q$ B! e: c) l; `31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
[/ Y+ k9 w! r9 g2 O32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
, M3 x6 N U' I2 n- k3 F33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 " I w1 E0 Z' c: Z4 D7 v
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ' b x% y, n! j
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
, [" ~ d' ~5 T. j" O8 Z: m/ D36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|