 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 / [" [- \$ D1 a
; G# r! Q. U* T* k
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2( C. e1 V' y) Y( [8 R7 C) ~% r
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。3 a, Q1 ?2 |, n( i! h9 d( O; G
可能相比来说,还是不折腾得时候剩的本金要少。
: f* j5 q. S- V" ]4 }: T具体情况见下表; P0 N5 ^0 |5 ?9 e9 R
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
) N& v# ?6 U# h0 q' b2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 3 S8 o: |9 o& j- u1 M7 @& K' A5 {
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ! [- _( @6 l8 I$ v% W( a9 B
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
' R5 G) t7 u7 `' S9 q5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
D/ K! h& S8 t$ J7 F) i, X5 x6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
K( w& ?! r6 G& R' l7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 # U$ F5 l. b2 V* O6 F/ Y& T
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 / a/ p7 @' o$ a6 F% N* m- ]) j; T
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
! w' D1 N/ @/ S/ R10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 $ J, r- g) w% S# L1 I8 D# ?
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
& _9 p- @4 P+ g! m3 a; l \12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ' r5 A2 v% I: O, r7 h6 {' z
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
0 f% J; k* ^. c14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 4 f/ F1 `- X2 ~2 J7 s
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
# b, i0 j3 H) T9 P/ F16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
( y2 S* c: v+ Y; J17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
5 f, @+ ]3 J* w& @3 T18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
! o5 ]* s8 [( x9 M4 d8 L19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
* i) R( @6 g0 Q9 f. x! s( L( k5 B20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
( R8 C- ]& o; v. y8 x$ @0 C& U21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
4 K! C0 j5 C# h) y+ v22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
( y. R8 T' G6 d0 i S; n( @23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 & u! r+ o0 W3 s# h2 ^. s' c _
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
d; n5 B8 \" Y2 F4 G25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
4 Q- _/ m6 j/ o5 L8 x6 \( L: p; Y26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 9 ]* F4 V; c3 I% \
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
) c6 @0 A* w, x' q; l4 R' o1 {# i28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
# Y0 [: M( Y" q* M$ r4 {" {( [29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 / {* ]; `8 ?4 o7 a+ s i& c4 c
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
2 m) ?2 c- |8 U! _31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
4 ^' i! L8 q E; ~8 s/ u4 ~32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 " Q3 f8 I% z" L' u) l5 W
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 2 P5 e: }/ l0 e e( a
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 % Q6 g& j1 @9 @
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 - ]4 e/ R( j2 K& Q6 m2 X9 o
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|