 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 7 \- z, c' U1 u
/ Z$ _7 h% L3 V1 j7 y我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.20 W; E0 S! D! P6 z5 q8 K1 {; j
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。* Z3 a5 D6 N* ] v- f
可能相比来说,还是不折腾得时候剩的本金要少。
. h# P, v5 Y. n具体情况见下表# h- @3 i+ s! u9 m! F( O
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
; W2 [$ ~7 f% F2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
: h2 v/ r) }# s6 }. d1 z3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 & A& O% u: Z. d" M& ^2 t
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ! E# z0 {% _& p& K9 ]4 N2 t6 n
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
# a3 |& H4 `4 ^0 G6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
2 X) K2 w- P% ~8 ?% y7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 : O8 ^; M$ Z/ s) D- c
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 3 Y& \9 D, T! l z
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
* x+ P5 F2 s4 H' i10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
( t+ a8 G j) t0 |- y11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
) K! M# M( l4 Q' i) p12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ! M9 _. Z x7 k
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
/ I6 p4 Q2 h, L5 w14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 * V; w0 s2 ]' G7 x: R5 |* U1 z8 p
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 : p. g- P6 g+ O0 U+ p* e0 @5 L
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
, }& o8 @, f9 c( Q. `17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 & j# h1 f/ `3 r) }
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 " d6 [$ K5 j' m; f3 P" _
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
" M' q, F8 A E4 ~20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
8 V B; h" d0 f21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
( ^3 z8 Q/ Z% O! U. \ o22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 & O* K. `6 w* U
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
0 |* c7 x, L# D% w# N# X/ y24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
/ P+ \2 L0 [- b0 W25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 5 t0 c' X" v3 Q' I: E
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 5 D! p$ W' h/ V- E0 Z% f
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
* O& C/ U9 `2 s; U" i5 g28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
* {/ C" ~0 p* V29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 0 c$ U r0 t' U0 P! v9 t
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ) d) B( H) v T* Y a) O9 ?: g
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
p* V" |6 G1 B+ r32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 + ^: N* Z) X$ P O3 N2 R' @6 S
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 ! w+ b' M& J' b- j6 h; E6 @5 M
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
" u7 E+ ^$ I/ L5 p, ]$ M3 o$ ?35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
/ j t3 \& }5 t! ]& F2 B/ B) r; O36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|