 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
: m3 l* F" J! Q9 E9 x/ g! R5 [6 i+ O! d4 `2 Y
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2; r( i( M; i: \" t7 g+ d# R9 z7 X$ r" 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。
; ?9 n; X/ R* ?8 F可能相比来说,还是不折腾得时候剩的本金要少。
3 \% x9 \+ w# [' W! ^具体情况见下表" O6 o, d7 y) ^* ~8 I5 v
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 , P& k" \' Y+ J( U, ^; Q
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
" H0 J0 _- T3 h4 j. O/ P4 ?3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
+ H1 a. T+ l( @% t6 j5 M4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 4 [/ |3 b: [+ d# s- |0 h
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 # _+ G6 Y B( v1 B
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
8 k% C( I# f/ x& {7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
. T8 O0 |4 l* G9 Y8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 5 }2 o4 P3 N6 k- U
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ) G6 j" b+ A6 V6 _3 }, j+ n
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 h" Z6 ]7 e. E9 F" @
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 p1 r4 m7 ~- a2 S" d
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
+ e) |/ [7 }5 s8 d8 U7 [13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 * E, b# m, ^6 `. g8 i3 G$ ^8 s
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 - P' r) u2 ^% E- K% ]
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
1 }$ L9 E6 M) I. ]1 A0 S8 r' a16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
' p% {( k, ~) o1 _5 N3 ?17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 # T) p) H' p. _8 `6 ~9 L: v8 H) H
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ) d0 O8 \: Q- ^" Z! B
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
9 w& M7 L |2 k20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
3 ]8 X- Y9 H x* u7 `21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 $ S3 ?/ \8 g. s0 |
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
% b) A9 p, n- w) ~8 j3 Y3 y' D23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
; p. U( o" ^/ [* ]24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 * U5 F# x$ X3 g3 k
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
# Q. S3 ?1 h. X! O. M4 |+ a26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
5 C# `0 |1 j J* b5 S27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 : |& y# M& w y) y$ w
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ( H* @1 @0 b5 h4 N6 C
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
Z- {2 x0 g6 h! b7 z, R- ~30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
. m5 Q) ]/ z( t6 B/ ^- ?/ x" K5 D31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
. u- l7 L$ L/ t1 Z6 O6 A) G32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
; J3 |( K) T1 K! ~. N33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 2 w2 M/ S! Z$ w
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 , E9 W; x$ A; |
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ( j/ v. V! k8 [- {7 b) `! W2 j
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|