 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
e( |: ]" U; w$ i4 B# P# V$ R
, \4 v# X) m% U7 T; j4 P1 h, N" j我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2# ~ q# a. [: @! r! b
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。
" L) {9 J; Z- r: y可能相比来说,还是不折腾得时候剩的本金要少。, w) E, |1 x+ W" ?" a
具体情况见下表 k! u3 Y: c9 s8 N) z$ J
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 / C! P" C' T1 X$ L
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 , U& J4 R a3 T; p" Q9 X
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ) y% O v* w8 V
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 - _& c: Z5 o/ F5 F F* ]
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
7 X: y7 \9 m4 \% ]' z8 x6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
^+ K4 W+ D2 t% `" t3 }! |7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ' [ P5 y" O, W) d
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
$ F9 l; [$ @: o b1 I; y; _6 A' Y9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
8 C# L) S8 s$ ? x" ]$ w+ @10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
; |) S; T) g9 H6 A2 ?2 ]' H11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
5 L2 K) ^# C4 _+ I' o$ ?12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ( y7 l# ^ u2 |- q) ~: ]% f
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
5 A, `! y- p) P \/ H- o" Y14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 3 f1 _! j ?% k Q2 ~3 W
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
, K3 Y( m9 N$ h. P3 ]1 a( i16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
- |- J* A9 ?! D0 Q3 W; {+ A. g17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
. z6 U9 d9 R: ]18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 , U; G7 ~! m0 ^. F
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 / P3 n; M- B; V' @# h' w
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
: Y' Q1 z6 }7 B5 K21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 8 G. Z# M$ s1 {: T8 T. h! @ n8 ^; M
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
' }, V( d, x* a$ y/ \23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
0 z: J' n5 s+ q# _* a24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
2 l3 `$ _ Y! e& o# E# g25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 9 f( f/ E6 H/ ?' U5 L. w
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 + Y3 P# S+ u7 A) j
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 4 _" @4 w5 R. B, o% l1 d1 C4 Z
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 " N$ l: q( L8 b# F* v, I8 W+ C5 U
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
; m1 ~ p* E5 D( \8 l: t30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
2 E$ h- r7 m& V. W& ~8 ]: R( E31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ' w+ M8 ?! D& k% H4 }
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ) n A0 Q* j0 E6 m p2 R5 L
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 / m4 `0 |* I4 x. c* _. d0 V
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 / ]+ i6 Y0 A% K+ l3 ?6 k) |
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 0 N+ m( y0 p) a, F7 m
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|