 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 5 A% P1 E# T9 X/ H
4 i7 B5 L% [1 T; }8 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& W! b8 g8 v9 C& Y' n
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。! \/ n& F9 Y! |# [1 T
可能相比来说,还是不折腾得时候剩的本金要少。( x5 E8 z- z" r6 n! m' z0 q
具体情况见下表 e7 u e0 q" n5 B
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 - ~+ [: u) H7 x4 i7 O2 ]
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 1 T8 ?! m( a$ M* D, K$ ]
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
8 ?6 u4 |0 c( k5 R; k5 z; e7 [# I3 a4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ! l7 u) ~% X1 y/ p; v7 ]+ S
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 / u% Y! `8 H8 P! E, D2 L- S# v5 l! N$ g( j
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 2 D+ ~) ~; p7 o6 e
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
! C7 ^6 B- {) `9 K% B2 J8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
' [8 }- T- |3 m% w5 S$ T9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 2 J; H U( o5 G6 Z
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
) k) ?; D* k- a0 M' S8 W11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 ; P3 T% o4 W- }- Z- [
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 % a9 \- D& i: b( K/ s
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
; v4 R* Q L7 t4 b14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
! z5 X6 a& ~, M g0 s. E, T15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 : E0 b, w, L: q8 i8 [; ]
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ( U0 J2 ~4 K* D* r2 Q* s
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
K* z/ j; } E g# _18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 1 @/ h6 l0 n" p0 U) C& | O1 V) U
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ' D+ Y3 H9 W- V- B C
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 . u/ d _: o/ ?+ J$ A# _
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
/ G% }7 V# v% G22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
5 R, R2 b& s2 n& V9 D23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
% Y c" a" _0 X6 X# v) K24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ' q* c: L/ f$ ~8 T- C1 s) C
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
6 {3 n/ G& i2 d* d6 |! o3 B3 v26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ! B8 r8 @$ [7 G
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 * R8 A# m) M( m1 A$ Q
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ; Z9 E3 E' [% Y- M- H% s6 e
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
+ k( P% p5 W+ u- ^8 z! O! Y30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 1 I' a! x) I, s4 j6 ~
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 1 }; ]) O6 R @4 i" O# d! @
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 % ^$ ] L/ [+ m
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 ! l$ H6 o& u# i# L W, E( M" k7 o
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 + ]! r7 o. {9 o v! a2 Q7 O
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 * f; e: a: {* K3 `$ n: F
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|