 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
. b9 M% n( O3 l( b; g7 C4 F' L+ h% T* g4 D
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.25 ?/ H" \9 F L, D5 i# e0 I
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。. f! S* [* q3 A$ r$ t6 l
可能相比来说,还是不折腾得时候剩的本金要少。2 F* s) m4 `4 ]1 |. }6 N( b6 o* X
具体情况见下表/ t- s+ o9 j+ D0 g# k g0 E
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
& ?( e5 C9 X- L0 H1 {2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
+ d j! a, N- R/ G1 V" N3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
$ {. t3 e" G: v, [4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 6 h0 U' W' g3 R' _- @
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
3 Y0 }3 Z5 t/ E% q& K. }6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
, r" `- l- b; p7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 . }+ d% S* i: V1 ?$ L5 u
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
& }4 B2 L/ {' q0 v9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
. O; }$ |( x* T10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
`4 {$ d8 H* z& H# B& ~+ D( Z1 Z11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
k* o$ P8 u/ B0 K% B/ F12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 : J2 \3 h0 T, }$ G! e
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 9 D) ?+ {9 Y/ P3 I: N7 T
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
6 j% T% {0 O3 t1 \15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
, b" l) g/ H/ R* D6 |16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ; A' n* X- h7 p& I. B" b/ R+ B
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
! s( U4 @+ \6 p1 B" y; `18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
) d7 k% v; B: ]19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 + p! j/ y6 @7 _. g
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
% b/ |' d% [0 G2 b8 T0 \! @21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 $ }4 q- T% k+ G
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
9 B; r4 n! N) A% |7 }% N2 c23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
: T" k) a- r8 s24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 2 z& C) ?$ ]- T; H% ?0 A
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
" o( i5 r( r! Z0 [26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 & x" w' V6 K3 z, ~* a
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 5 u. e( C, t: p6 F9 N
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 # J9 [ V) m" _4 h. T6 J1 w1 z
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
" Y2 b, s! }7 c& [) J% o* i30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
8 S, Q( V* \$ k7 y* A! ], [ f31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
: ~' P$ h' I' D2 c* ?32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
4 c$ A6 a, _. a9 g9 ~4 c8 E33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 " Y3 ^* T/ @* Z. k6 w% P
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
G& u/ A% ?, k7 G- H1 R4 `* X35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 / @9 Y W3 o' }, p' B! M' K
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|