 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 4 c% z- u# t3 ~
: U" R8 f) D4 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: v' s) u3 |7 P$ r q
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。! k9 j8 h0 s7 S5 X8 @
可能相比来说,还是不折腾得时候剩的本金要少。
; ?5 t) M I6 D' U* s具体情况见下表
- h9 |& S' S' a1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
5 R$ Q9 q/ c- R/ r# H( f2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 , q8 {, F, z( Y% u8 g
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
- K) {2 m% C$ f4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 7 B- g/ e, k7 B4 J2 J
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
; N( g! w- [$ q6 ^& z( b4 p- M1 p: a6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / U; F) h% p4 m# F# F g' E
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
. T* [ k, v% D$ p1 O7 B0 e* S8 _8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 + k4 X# ]0 j3 G9 W; m& o1 T
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
2 z7 P1 K; M4 x+ K. p10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
9 S2 j4 ] b! E9 q1 ~ {11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
& L, `6 T' Q: e0 O' o0 ]. P# w' y12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ( I+ L8 i1 Q+ Q! H4 ]8 t4 m
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
# m5 Q- l/ ?2 y9 n' ]14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ! q) M: X2 h2 q0 P: B3 I5 G
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
( _ |9 H: u9 @! ?16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 * w- f$ t! q2 a3 M8 C
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 0 q& y, {) m8 F! ~* Z9 @
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
$ G. P8 ]4 m4 y9 l: C19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 + k& W, e' S( _1 S+ {" R
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 2 i$ D& n% ~" `0 F
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 5 \# O( f5 p4 T& N/ x# Q- c+ m
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 1 ^- F. [9 |, c$ e% V( e
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ( E2 e8 a8 F8 o8 ~- T% }
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
4 X* H; Z! w" h: `+ Z5 B25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 " \. ~8 h: q' i: R z
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
) s3 e; n+ L$ r1 z& p( x j8 @27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 % Y( {( P7 P# m! T7 b8 E" ^- K
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
0 ]% t, [1 H' g7 ?29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 8 s% x& L- Y% I: d; U( P. @
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
. O3 p0 F3 @' }& @ X8 }31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
1 e0 X: o1 |3 v- p5 U' ?" a32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ' _% {/ ^" Y6 Q! ~/ d" j' k
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
; o6 M4 K9 `* c; i* b# y34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 " R" D" {' d5 }: ]; Y& }
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
0 J% k/ u" L% j ?8 |$ @+ g36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|