 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 / t) k! [, w8 ~$ l9 L3 V9 j
0 B" s7 K+ n& ?( W我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.22 j; e/ @% ?4 k! K6 s4 @! O7 |
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。. _ v" O/ U4 C9 Z& r7 S4 b
可能相比来说,还是不折腾得时候剩的本金要少。
! S+ z8 X8 d7 K( V具体情况见下表# R3 @- \* \' z2 }2 h
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 7 q) [# E6 Y5 D8 Y2 m3 n; I, C/ g
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 % K T7 A$ g4 \% D1 f( |
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
! ^3 m1 a1 g. [+ T- S$ O8 J6 B4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 $ |8 l2 S, M7 r' x8 t: t, m
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 - R+ m$ N+ M) a( b# R
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ! b0 x. S" |0 n
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 / g9 O n: r% N
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
& N% d9 `' O* o9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
7 A, B2 S; d& ?( w M- f10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 + p* a0 B9 I1 O* P
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 4 ^6 G# m7 {- |( S
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 2 N9 F N* T1 I& h( u
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
$ _) C6 x8 R& x! K( M* s14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
3 s1 H- z) E3 L: M15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 1 K! e+ h7 @5 }; R- O2 {
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 % j: |; x1 J7 W+ \' m, R
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
& V0 n+ ~/ a( n/ M& r18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
) F: c a' s& {+ P& ~* C19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 " z9 A* m) g l' }! Z3 R
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ! ~3 ^6 l1 |8 Z
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 " @7 A/ d* P; z% x7 Q
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
% U, _' N; [3 L/ U- u23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 7 ?8 ^' ?& i5 y' \
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
2 K; I! H F6 H5 X& w+ n25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 & X; r; ~! M. l. |! Y* l3 J2 {
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ' H! h" |: b5 c# C( P
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 " j$ l' u+ U N7 H, i$ C- c/ k/ o* K
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
% `5 F9 y% J+ P! i3 F; m& h29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ) i& g1 h, t( j& |6 l' k
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
, q$ b3 p1 x5 F4 n0 Z" b31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 0 c' X. V) ?4 G* `' ~* ~
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ' C1 u8 j$ @0 Z! G
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
: V: s6 V: }0 ?" I! y34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 : ?& m5 y, X( j9 W: c( K4 Q
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
6 R8 u! b+ [3 ]9 ~# U7 |, U& K36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|