 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ( V K' Y, ]6 W
2 E3 i6 D( z- ^我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2& y8 t6 E6 w, I5 j" x/ H; X0 {8 X! [
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。" C/ e0 o$ _! n7 g- `
可能相比来说,还是不折腾得时候剩的本金要少。
' u" H# K6 U9 P8 n$ {" y* n具体情况见下表
5 D! u: B- q' B l7 G! A1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
4 c1 u, \; \3 T3 {2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
9 g0 V, \/ G1 X3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
% V6 P6 D7 X- n4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
: q! @% S/ N6 ?) i A0 e5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 7 ]5 {8 V$ l' r+ f/ a* k5 d0 ]1 ?
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 * |' V% ?- Z6 e8 {' \
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
! J. P, W: O2 L- u/ Y d8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
1 _- I" ^7 d; q7 K' ^9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
3 `- }7 U+ D+ Z! {5 _% c10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
* m3 y& o: h3 y5 T2 f11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
) m$ H4 L0 I& S2 }12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ) B% q3 f; Q2 W
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
+ J5 O+ T( ^- w+ l4 Y1 ^$ P, h14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 p+ O* x( y+ k/ r" g
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 4 P/ ?: z- Q) a* B, F, \
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
l# V0 [& o* Q/ L$ _17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
5 y: a$ @& X: u+ U; R3 t/ |, o6 w" y18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
5 V# E! m. P5 U' _19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 # b9 j* D# F* O7 y! m
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 " [ B7 ~5 k) b+ M' ]
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 4 q Q- K; b* z" r" u* C: Y% E
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 0 P* I! |5 z5 n+ w- M# \
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 2 B4 b3 U" w3 k$ I
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 9 p; l+ e) {* \2 m% k
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 9 k! r/ \2 h! c* _
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 & e% C6 Z# ?! `$ O% N6 ]/ a" O5 B
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
W0 |8 X. M* A$ j! j4 e$ H, a& s% Y28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
6 x3 J5 X6 u2 i0 @, [29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ) B$ m: A) @ @8 { _8 ^* d1 E
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ^7 ^2 `( U9 f& ?5 P. E, H
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
0 H6 Z$ r' w( M6 a1 z) z4 h32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
( R0 T' {8 n- u, e33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 0 y) O/ F, o* s) l' i2 v5 N- ~
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 - _ K9 p# w9 l/ G/ J
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
2 c6 `) n8 w1 a4 x8 s36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|