 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 $ k9 J6 R2 Q/ [ |
# R) [+ Z* `/ V. d% Y4 x* O我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.25 S/ q1 R8 ~2 p! D5 X5 |: n
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。
! B. f7 R0 j2 B& i5 p. `+ w$ @可能相比来说,还是不折腾得时候剩的本金要少。
* u# O0 i5 J0 ?+ k/ s具体情况见下表
/ d8 Y7 S# o4 k1 K. f1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
; Q1 @- z* ~0 Y' E: R2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
+ m5 }5 O0 P( h' L7 t3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 % s# a! M4 v/ V9 {# } C
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 9 O& Y8 g f T
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 % O# v) _# t8 ]7 z7 { M j* o+ {
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
# V7 d: t: B2 \2 N* q0 y3 }" Y# R7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
$ N: D3 p W/ ~* ^9 r8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
- Y5 Z5 V7 h: `1 O1 y9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
* R+ Y" N' ^ Q) _0 ~3 x10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 ; ?" c- ? ~9 v% k4 ~, a( w& V7 ?
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 4 h( p( c9 a: U/ ?
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
7 f8 O0 E. r' _8 ?, e13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 Q: n+ b. r h' X, W
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
3 z" h4 E& i& f; t15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
+ R& [; W" L/ K' c16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 & N- S6 T) J& a9 S5 I$ u
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
2 W) h! k9 d" a9 G$ w* N; F18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
( i& t4 h0 u* J* b4 u; ?19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ' M. A% \5 c! {# O5 ~$ I* ?
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
! P) ^6 P6 q( q6 n- @8 w' `21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 - I: Y8 R) e* A2 }! k4 B3 H
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
: p, f0 i( a; q23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 & _$ C! p; R1 r% Z" s. l
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
: B0 y. R( }) h8 ]# e# j2 x- V, i# Y25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
N4 |$ K/ c* D8 X26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 " q1 V0 z! a& A$ i
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
7 O ?" y* @" G- X; d# G28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 2 |- W7 o& C4 K: w
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
- ?- }/ m& }, d3 f8 _30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 0 N# o" X4 y* O5 w; K/ }. b2 N
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 6 S: T+ b# D! p2 [& N
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
5 K* I6 M( b+ F& M( ?3 u" ?33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 & D. c' ?9 |4 K; `/ x; G+ x [
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 * t7 _; a8 C# A. F& H! ?6 a+ K4 h
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) W" j0 s& w8 Q' t* v$ s) ]. A5 K
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|