 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
" k$ \& d1 B3 G! l5 b k
8 Y8 l3 \3 a; l; g我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2; w5 C1 @- E/ {# D& O% F5 o3 m
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。" a; U6 }" y0 L- `. N3 j% _
可能相比来说,还是不折腾得时候剩的本金要少。* C: @& m# C5 T. L! m+ O
具体情况见下表- g y1 x! f' _0 |. O
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
( W4 K7 U7 I1 N2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
8 e2 q, e1 k1 I; P8 t- ^5 k. ]1 t3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
0 d' ^0 Y q1 T& q6 A; V4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
/ J8 y( f6 r& R6 @' J C, S6 e5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
0 R A9 `' i$ o' c1 J+ q6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 * `5 V/ ^1 r) {+ c
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
! Q" Z! X! I5 O: m( f3 D8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 6 `' c. H2 t Z, U* X
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ; B4 G4 _3 E- ~# l
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
3 \2 F0 e4 A! i11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
: [* Q2 ]: v0 {- x/ v12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
7 c0 [+ c* {* i: q4 F5 r/ H- g3 n m Q13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 5 p2 w: d @# e( Q+ X# I& \9 r$ b7 A
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
8 d6 Y4 R) h/ m15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
# G: m3 _8 z7 b/ J9 H2 N9 d16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 7 ^8 u1 L0 v! ?2 E7 r
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ' }/ d* j5 v2 Z, C+ U) i
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
' W. f4 R; s- X& i8 |- m19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 : |. i, n- z; x3 g: x
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
* i n* n, _0 ^) e) x8 m |9 t21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 3 E; h; b% ?( g9 N6 x
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
V! H# O" U1 \7 k4 o) `5 \- `8 V23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
/ l" E5 Q T3 p: W* k24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
$ [ w5 w( b0 m, R& G/ }25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
* L8 W1 T% O% }- E8 G26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 7 C ~2 c! }* P
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
2 M4 z; t1 O. R6 }4 t- W1 Z28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
2 B9 ?! q6 ~1 Z29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ' v: G& r: ^ Q3 {: ]9 e9 J
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
& {5 d' ^. i+ O+ @' f8 i31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
( r/ k" S- J) @4 P+ F5 {% X- \$ G32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
5 v- b, @9 L* k* M5 `6 k33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 ! a/ O6 D9 q; t, K
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
! d: [) H7 c5 x+ @, f) R$ k% q35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
' L# i2 D! L; C0 m36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|