 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 $ I# E* `9 l5 \# p
1 c5 q9 P/ V9 R! I# P; j
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2& Y& T' P1 ^+ ?* |; n& Q' N8 [; P
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。
4 C, d8 J/ ]- W* M可能相比来说,还是不折腾得时候剩的本金要少。3 Q1 G+ z0 l. t" F/ p! l7 C* |9 J
具体情况见下表
" p% a0 f8 p+ [& Q. X5 N4 }3 i1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 6 w- q( N6 J0 L# b
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
" s. G" ~/ d7 F8 ~% }3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 7 p8 i, ^8 I( v, |) D
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
& R- D: A' `% k5 r" g, K3 n* [8 I5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 8 @7 H# f' F. n" a/ M1 v
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / I& i+ H" q8 F" }4 V
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
+ s0 r. B- N" e8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 1 o! w8 @6 f5 |# V. c8 m: e
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 / U* f0 X" Q/ R3 R( c+ v, l% t, F
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
5 d$ \5 R: V9 ?: L7 ]11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 2 N. M$ f: w2 e" a. ?8 U
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 : K& X& @3 H v) p2 [8 P) X; W$ W
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 9 ^# n$ t- D8 V5 \. M
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
; t5 i, y$ B" {) w15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 3 H* }' T% [. q% U3 @
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ; ]3 V. p* b" H8 q# i/ k
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
0 m( ~5 A( P p! ]0 v8 P$ l18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
# W: i( K) e: |! ]& u19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 * T; N" b2 V, D) A: w* i5 }
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
( b1 X% ^. l- t! D# {* x( j- @21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
* E& S J8 ^( B& [6 T4 ] q3 ]3 L22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 7 V5 V. c1 C+ j# E3 T
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
$ b& H& w0 f' ^24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
7 E. f# W! G' _; o* L2 d. L25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
. }0 }" z8 ?/ Z26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
S) B0 z: f8 e- w9 v& h: V1 c3 ^27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
# _. g: P* |6 b, B9 I; T- `28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 " G1 t! x- w; g$ y
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 6 j# c# v; ]- V
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
1 ?( c! M ~( i& a. {5 D31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 $ d) q9 B6 U8 |& C0 }
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
, G, @! k5 M ~! ^33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
( y, e6 r8 ~% q! S34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
9 u- ], f, T5 m, w1 n35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
% j( a: n( p6 W36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|