 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 6 U3 `- V* X0 P: x" J( S
9 f5 L1 B8 S) r3 p7 }- _1 o我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
8 O+ j* R6 p3 g3 [( S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。0 l# b$ n; ^ s: @8 ?' N
可能相比来说,还是不折腾得时候剩的本金要少。
! x; p d& e7 p+ L8 T& V* x" q. [2 D具体情况见下表" p; S6 D7 Q3 r8 q+ u7 r
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 ; c2 r. m# N* p( P, c7 _
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
, T/ [! `6 Q; `9 o0 Z' }* M3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
' X: C# C+ `/ v \6 r7 Y) U# K4 G4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 0 m6 k% \% U# N, p
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
- F, |! j h6 }8 C: q6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 1 B* T# A2 s5 D
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
9 r; C; M+ ]1 D8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
* e) o( Q @) D' ^' L( U, Z& @9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 8 w, Y! a3 x. c* y
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 " D7 X/ S: ~& g8 v' f) w, u- K
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
' ^ M: a! m) h$ A- k12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
7 @- u( O( R$ X6 ~0 W# C13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
2 g- Q$ `/ [2 Z' h14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
$ n) q: ?5 q% [4 k6 n15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
5 f6 l8 I" k. ~, |8 a16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
4 \! L! M8 n# j; w% [, q7 Y0 R$ l17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ! u8 m1 g5 o. v7 u
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 * P% w/ j w$ K; h
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
& e: k8 P9 a. V+ c20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 5 K2 m' o' A' S9 c
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
. J, j! A, Z/ S: j22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ' g6 T8 o) }* ^1 v# S$ p1 z
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
1 M# V9 X; A7 A$ r24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 , ?" [7 F# @9 O- O
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
8 t; t( y0 H4 O4 ?4 z/ z* D5 k$ Z26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
. ~. q9 M, o3 d$ j d5 d27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
* i0 r! R7 t7 } o! p28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
% E/ w! c% k4 R8 [! `2 T* x' \29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
2 H. H2 r& Y2 S% W9 U. o30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
0 j7 |3 W# q7 l* x" q' [' P31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
0 }) U+ d, w. c( K5 w4 \5 o7 M32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
: d* U# D: w/ g# z* V33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
3 x5 E8 [7 r' V/ {34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 . y9 w! F0 h0 R, N3 p6 k
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 - w r' M: D9 p m6 X
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|