 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 % O$ ^) v( O2 p& V) r$ Z+ }& x9 z
& Z8 m; z5 c3 F5 M) r
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
0 u" _4 O6 v& @( B7 B$ E6 ~$ ^) N; J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。' i1 s% L0 G& l4 A" ~
可能相比来说,还是不折腾得时候剩的本金要少。% J. X8 B2 J; m9 _
具体情况见下表$ p7 [+ O, g: ^& S. T! u
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 / D t$ ^+ }% Y: i8 w
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
1 X& C7 `* K- h; d6 j3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
5 N' t8 g& O. Q( l! x. e6 `4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 % B6 @6 g' i9 ^0 |0 @
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
& q0 }* _2 n3 \6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
8 b# U# v1 Q2 ?8 J* W. \8 U" ~4 U7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
! H6 {% h# \2 S- ^8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 2 ?+ p4 |7 o! H0 C
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 : C5 D( h6 W; @. W. y; w
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 # b+ L# n+ l7 M8 f' Q3 V; [
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
& W6 i$ E0 j9 L, U. u9 k12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 2 Q" ?% I7 f( v3 P& L
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
0 b$ x7 D5 h+ e0 [2 L) N14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 : H/ S* T* w% }4 n% ]3 G6 A
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 : }5 i/ D1 V% d5 M7 L$ g
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
/ r; ~+ Q, ^ `; J/ S, s17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
3 k& c7 l' o/ a$ c18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 8 K2 h. D& u* h! p% e' X
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
6 f9 z2 [0 }$ ], e( u20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
7 \9 @/ j6 B& U- S2 T21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
% h( p, c& W$ J- [5 [; y; R4 k22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 / ^& [- R: H( g- K) T1 i
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
! I9 O( O7 j) A* U$ B24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
& F0 K( f- K1 {, E0 o. [25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ' e2 Y# n9 _8 X! d
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
m$ i7 @& H2 j$ x# S9 \4 V3 Y; `27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ! v0 I& T2 q5 u7 o
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 - g2 t5 z! r) E# C
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ) o6 }- x0 o) U# B+ ?2 q
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 2 y5 p* X- H8 D+ I
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
$ A: z( m5 H: \ K d32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
$ c+ _' O# o6 @6 m/ S33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 + R0 o! u( s% I% S, x& _
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 4 G5 \' u' J! g" n4 D8 q# X! R
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 + U; h; m2 A+ B
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|