 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
. {: k+ l$ `+ g; V' g% m3 S6 K6 Z/ f+ Y& k! J" p( i1 e) A
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2$ _6 n0 m! v% ]3 L8 s
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 s+ Z& w) p0 c8 _& i! x8 z可能相比来说,还是不折腾得时候剩的本金要少。( U* f2 w) A0 _& q& u
具体情况见下表0 i" m. w: d+ Y/ T: l, o
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
* w( K$ P" l3 G `3 V! A0 {( M. Q2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 " ]& j! Y, u- g9 G; \+ \ J6 M
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
# x; q7 ^7 Y/ M; ^4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 & Y) k7 Z4 A* |" V3 O/ L/ Y2 {
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
. M: p3 R8 _' m3 N/ }6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
" z, T( O' l' [/ I; f$ Q7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
# ?- ^2 Q: ]8 n$ H Y8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 2 k0 e+ @" m1 P# h% y
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 * v D t6 [- R8 d2 i7 m: p
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
$ c1 m5 i) J3 `' d11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
* [% J2 e1 { j* t7 _6 ~! z. F12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
/ Z, J( o$ d0 d6 l# T( V. C9 ]13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 # @; e" b( `; ~" Q' l& L: c: Y
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
# E6 Y' W6 m6 w) Y9 v8 f15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 : M1 _ F/ j. f- x7 Q
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
; C7 w! i9 n9 B7 F$ n) t17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
, g+ L2 X5 D T6 E* O& C$ A* @18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 # n5 B. X' y# X
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 # R% f4 g1 s: C6 n: G) _
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 / [$ G6 F* }( g. R# b
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 : F; a0 [0 L3 J% d1 \8 k% _, ?- L7 [
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
0 ?5 i; y7 t& B( @! X6 s23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
7 x5 ]4 ]; @+ |. _$ n4 X8 H# z24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 % H" I5 k; g) }: g$ a" f
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 - d3 w* z+ V' z" J
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 * F0 N% x( z' _& F( f
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 - j$ ^6 ?! O8 q( C/ {, X+ U9 I* h* X
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 7 V% D# U! C B
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ; h6 g* L' f9 {" T6 `6 I: r
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ( [0 M9 A6 r% Y9 T0 N) [3 u
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
8 L5 _( u4 j' C" g32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 " {2 N! f* c6 A, d: }8 c
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 4 {1 M5 Y6 B$ y; G
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
3 ?+ O8 o3 S( [( x0 w5 x4 J35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
1 G) _' e t% V- _! w3 C36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|