鲜花( 98) 鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ) g; @9 `7 w8 v4 j) ^5 a: x+ {1 s
7 F l$ a5 v, H! w' i" q* t% A
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.23 r" M( P3 H2 Q0 ]5 Z; g% B# y0 O
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。8 |/ M& C; i0 B2 Z: {
可能相比来说,还是不折腾得时候剩的本金要少。
$ p3 O' `% d: }- l具体情况见下表, n6 B" W, z2 x9 o( S8 ?# O2 _
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 / g8 c% h) g! S+ }/ S0 b
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
' ?# |& i4 T5 P7 a2 }3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
3 P2 _% G) i+ a+ G8 `+ U4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 A( I$ H) [* J6 v4 b# z
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 : A* X- O8 L& y4 |9 |+ ?+ e
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 + Q7 P2 T' T# }1 S
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
1 i/ j! k1 T7 N8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
' s- d1 s+ c1 ]& y) ]9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 : V5 a; o/ k1 u2 @
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 4 d6 L& G0 |) w- E) s
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 # |2 L. c% |6 ~% s% g
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
& R7 e7 u7 H( a13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
( ?* [/ c- q2 N/ S7 j* _3 p, ]& ~0 F( L14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 , g, [9 K& | l# ~/ f' ^& P9 O
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 9 E9 v" I8 a7 t
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 : X; K3 E( u n# [3 \2 z
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 1 u/ I+ |, R" T: `% l9 G4 ?1 L# `
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
6 ]5 p3 {# d& r2 I M, z" X! F19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 3 q& W3 h- N$ b3 F+ ^
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
0 D5 c( n( ]4 W/ U- t2 ~! G8 n21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
/ Z: ?: v0 x6 s6 N/ F! ^" ]22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
n$ u. M- C! |+ Z2 e6 E4 l23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
! F: y( i/ P% d2 B/ }24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 8 l2 V1 z% I) x( z
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
/ h( i" ?2 ]/ E- R26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 # R3 p( @5 r1 l/ G; c
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
5 b8 b. m/ a1 M1 d/ T' R28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 |: l& _* R, [+ W, C5 q/ Z Q
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 6 h; |( a. c8 o0 a/ ^- j# G& ?
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
b+ t! C9 y! w. P& T31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 3 v, a+ J1 i' C$ Q! U @- x
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
9 k2 `, m% e" G C- U9 k33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
0 H y3 F4 _# s* d5 ]34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
+ m; L, E8 H2 Z z1 G35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
6 w5 `8 {' E; E9 M. W/ k* R! r36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|