 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 . j/ u! ^, R" }) R
f: Y G# M) ]# J* B
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2$ x, d {; C* Q) R; B- r7 P7 O
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。
$ \' ]) Z3 I Y6 F可能相比来说,还是不折腾得时候剩的本金要少。( Q4 `7 t8 H0 O0 C( W; G
具体情况见下表
8 v. o+ C/ ]% u/ C% b+ D1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 # x* _3 Y, P) j
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
5 I$ ^7 y+ z+ _2 U( Z3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 . l/ q/ C- x- H0 E9 ~6 G/ w
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 X2 x# `3 h- T& `( s* o* Y9 }8 y
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
$ A* X# y5 W; g0 C u5 ?2 q6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 & V2 I. Z3 {1 D; Q) }3 N
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ; s J% M- a; H3 j7 \
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
& Q9 G4 ^& N1 R1 ?$ l: m# c0 A9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 3 d" O# S& k( h4 `4 H# ], y
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
: A% `" O) r: W; M11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
0 Q2 o' G4 E3 w8 C& k1 J9 K12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 " L {) ~( n2 P: R. p
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
4 I# ?, _( k! i. g7 Y8 j v" }14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
( b7 w- O+ i# A' A2 c+ Q0 D' f15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ) h9 R' F% p7 ?; a
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ! t0 l1 k7 x- l2 L, D% M
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
! X' A |8 B2 k) [. _18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
7 ?8 d0 ?7 K' H/ o2 l. F; H19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
) v% s# O, T3 d4 x' U# Q20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 3 Z5 {3 Z8 R' @4 s' c2 W! A) h
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 M7 ?* k" F; Y7 |) m4 A
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 6 m( z8 E4 Y$ x" E
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
7 i/ A8 v2 y' g( L24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 2 W4 u+ E; _) Y+ {, l
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
" L8 q& w1 {: i8 b26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
* t% e) y/ F5 v2 i1 i9 k27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 7 O; |" R0 b, r
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
' w% K! M( [7 _0 s29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 & y$ ~% Z9 G i
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 9 G* s. w. H7 s
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 + }; X9 J9 h2 C$ M/ X; s6 A
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
2 v s% x& J. A) v4 B33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
! L1 X, i2 [! h: Y! z5 z" ?2 T5 p' o34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 : _2 i' N8 f# o# I3 k
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
, v3 n1 v8 p8 J B2 Y! U36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|