 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 + I1 ?. s! i4 A# t- s" j+ m9 o; T0 [
, _+ @1 ~/ b: j" N' A& B- m! g
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2) N% W* E6 ~+ h3 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。! ~+ p" }* F7 ]+ Z
可能相比来说,还是不折腾得时候剩的本金要少。
0 ?3 w) T9 ?+ ^" ?: l6 W6 x具体情况见下表( ]5 a0 H% H, D& b: ?9 U' K6 B
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
1 Z- E5 w( U% L" A- F/ K2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ( N6 D6 V, n- b, _5 X; S- I
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 % Y! o ?3 x1 M$ o0 r# T. M/ p N- p
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
6 v4 I0 S h* ]4 ]5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
4 z& Q/ R8 K, G, L6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
) [6 g$ A7 _ Z" [7 E! T% U7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
) \+ ^# [! W: ^7 e% A8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
9 O8 a: y! G5 p8 D" ]! s9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
5 l. u# Z& i4 D7 l10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 6 @! X+ O" h: ?1 Z+ b8 |" o; t
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
4 S. o+ c, {- `12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
! m ?$ o, Z- B0 w+ @) V13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ! `0 w. H! p. K0 b1 [5 ?% d0 k, b
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 % x! Z3 b+ O9 c. ^
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
. `: k& a1 u1 }16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ' w4 u- ^9 t5 }6 [5 B( o
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 % \. h) U" M' P
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 # l+ h4 F n/ t3 M. ?( P
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
! j3 w4 X8 S$ t3 E20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
) X* e" U) t8 M: Q, [21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
, J- @7 R' K9 y22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 4 J$ @. J6 l- A3 u. K; j
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 0 b* x% |1 N; B- P9 ^% P9 {! F
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
/ U+ L) B' ]( m. Z i7 t$ o25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 : j- A2 o j6 A) k( E( d
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
8 X, z+ F# @) [" u4 p- G27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 + @% }. ?7 ]3 ?
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 0 H c) G( ^1 N5 M) l ]" d
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
0 x& e5 t) K, ?% l& |: R4 }: _30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
, r$ x' P! g1 J31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
" d# i/ Y5 ?) h* @+ P5 L: |32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
- U0 Y r# L6 T4 _33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
2 Y8 s1 P/ D: z6 k34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
- V x k% \% n3 L9 G35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
/ w# H, b2 P$ E5 L* |: S4 ^36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|