 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 - R# Z9 N+ ~ t$ E( e7 g( ]: }
* N. a: M& e' f! B2 X$ O我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2 B6 l! o2 R# F f8 y$ ~
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。
, T- T; U" o# r# Z* N可能相比来说,还是不折腾得时候剩的本金要少。
- z4 K6 I% `1 E) c具体情况见下表
1 N" ^6 ?0 T: z# L6 F" @, E1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 , G5 g/ r, [& D- y/ S5 ~1 L, ~
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
( K, R. \$ x- p7 x3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
- @) ]* p f3 T9 t) S2 w9 M4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 5 r# x& E- Q+ j+ k
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
- @% P3 X6 R# n! Q9 D& q3 r6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 - u; Z& y1 i+ p; c, }5 n
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
- R- S( f% Y; B* X" P8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 0 e/ S6 P0 N. V' S
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 E& t/ `# S0 y: v5 H; ?2 c! J
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 . t; a! s8 U0 V
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 2 n; Q$ R7 X+ Q6 `2 {; a
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
: ^) X2 K6 B7 O# I$ G3 `5 U) J( \13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
h' v; K8 K, Z- ?/ p6 V2 z% U) D14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
: o$ ]- c7 C: K, |2 H; y15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
- ]8 p" G/ O( D" {% ^: G16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 , |' x' r$ p- ?4 g3 B
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
6 c7 P4 C/ `1 ]2 _18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 - D1 v0 ^" I- W/ N" N
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
7 q; v' j+ j( J! d6 c20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 1 k6 B2 R- t1 v" ^5 c% z
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 : l" f2 G; ~8 e2 t
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 . g% p$ w) B1 L8 g1 U! y0 \+ Y
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 # w+ l5 x g3 j. \2 t+ a2 F
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
0 D0 V; ~/ ~ s* U25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 6 Y T. P" ]) u9 [
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 6 S: o# m, m4 o: J4 u% I1 f* X; V
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 7 Z* S- r5 Y& [
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 " J6 \& Q# i" T2 g, U- l
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
+ p+ h b! p; v4 r' D9 Y30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
: I1 `7 L2 ?+ t+ K" d- r31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ) ]# {! n( @: U6 f- z$ S
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
. x4 Y% O i/ `$ s! j( n33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 6 y/ Y% Q6 j* _+ n6 o l6 Y) U2 h
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
8 h8 ]- N( B* j" x! u4 A3 s6 k# f9 d35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
: r! p$ f) E6 t' A/ U) l36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|