 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 9 m* D$ O6 k6 b2 v
4 L; U: z ?) j5 a) X7 D
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
7 x y- ^' A D+ j# N i9 W5 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。
3 {5 V9 g- O/ F I6 T5 {4 [+ x可能相比来说,还是不折腾得时候剩的本金要少。
2 _" u. }- L+ L6 |2 u1 m具体情况见下表. N3 X. h/ n( l- P# q- ?
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
6 ^7 @0 k. w* Q2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
0 }" v" U6 V1 z" F* a3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
1 ]; T# _ f" F; d4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 - `1 ^1 O8 W9 ]% i" h" z* \
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 6 v4 } A6 Z; L8 }9 a3 E/ T9 W' T
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
6 H. Y" F0 w' M3 E f/ V m7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 & \1 e: \- g0 _: r
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 9 t3 i4 b# n% f, t0 G F/ j7 ?3 u, g* L
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 * V- S0 U; e/ v& S- i0 g
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 - _: X) e* B) D
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 % w8 |4 C8 |. q4 [
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
; x9 A' V2 v' ~7 D13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
' X# ~- c% L" x$ a7 G! a3 r14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
0 G- c; [! b7 |; d: y6 T; P15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
6 s, J; M. w7 z8 @! t5 u16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 1 M5 j( B; w3 q+ K, n2 s1 m* x
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
1 e# G8 V' |- _: Y2 ^8 V18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ( Q) A/ C) m5 b2 U+ Z7 c# W
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
, G9 y3 }: a1 S- I8 C- d% S# o20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 / y2 H# W0 x' I# A# q
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 1 j t0 ]! l" P4 Y
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 * h% p# I; v9 b9 o
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
9 V5 Y$ o; m! f! j) @- a24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 1 Q/ l T$ w6 j' t3 h
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
f! d1 \4 G, r8 B26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
0 D5 i4 U/ ?' e27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
. Q5 K5 y& I/ ?9 f8 {( p# R28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ' w$ A2 U/ a. [0 g9 q
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 7 E- I" ~, `8 n8 J+ j- J; m" F
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
+ o- M! W* j- Q31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
) j" @* f8 c: A* |% ~4 |32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
! h. ^; E* q! ~7 ~33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 & R" Z2 ]! b* W7 [* f& k# C+ s
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
8 y. {: @" X M' W35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
. L3 i3 ^( Y% J36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|