 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
& K* O7 h5 d0 s. Z) B6 F1 V3 S/ s6 ^2 k
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
( A. Q8 ?0 o+ N M* \( [; J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。
' R9 ?% R& @0 v9 E可能相比来说,还是不折腾得时候剩的本金要少。
3 Z Q9 n+ i: o' V! S9 C具体情况见下表
1 F; x/ K" Z0 {) |4 U2 {1 k1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
0 I0 R, [0 M5 c) ?" }2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
' S' W- v! s8 E/ Q, V3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
" P6 Q3 ]# c' Z% _$ B+ P4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
% \1 V. _* K0 @+ q" C5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 * }$ ~) p% \: a* H9 X, `
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
g# a1 `7 J( a5 m+ ]# C7 x3 h" e7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
& j& R( B* q. |, u& B" o8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
3 F. s/ L8 Q% O3 s) O# G' B- j) h9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 0 n' P, n5 ^3 m4 X
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 0 r1 }6 R4 D9 z$ [8 L; v/ Z
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 2 N9 l4 J& o0 ?/ z) c. C
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ' K! J: _9 ?6 o6 C/ |
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
1 L5 A& x; i H. s2 w14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
1 n. x& [; Z) H( P: ]4 M15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 4 o7 {7 m7 Z. W( K1 }5 L( n- s8 C ?
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
: D+ @+ Q& x6 \6 I17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
0 U8 C0 {4 M6 {( g18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
3 ]. i2 ?6 p% ~19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 # b/ g; [" _ U. v% N# n+ f* ]
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 % X& H: E6 V& z4 Y9 U' ]
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 + s; H7 a# m; Y, @$ ~( I% N
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 + Q0 }! p2 |8 k8 ^0 c) \0 D0 r R
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
, b) r" D9 x1 M% J( K* L3 {24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
. p8 B' d, l+ X3 _! T y) W25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
) d+ _7 q/ D& U26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
, u' U* x K$ ]$ Z9 n, \27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
& k h( h) J+ e28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
]8 S( U# x1 s/ D, H9 u! n& v29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 5 n! e- r" P$ v! \5 K
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
- Y3 l8 {+ v* [1 k6 w8 J+ t* U31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
* ]5 N) F6 z8 F/ i0 a& g* L# O. T4 Q32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
. B, K$ M9 j. ^6 E# f$ p33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
2 [3 e& y; x1 l J q. N* ~34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
; @' g! q0 X5 h6 M6 a& q35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
8 O1 Z, F/ ]8 w# w8 B. ^9 \36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|