 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 " i# p, F* F9 I0 G& Y$ G
" G0 L1 Q6 I2 V, K* d% d o
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2 Y1 p# V; M. k/ J7 a
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。
* x' j( p, E2 Z6 Q8 J s可能相比来说,还是不折腾得时候剩的本金要少。
& Y" V$ q# m. j# ~9 C0 i& M9 T3 R具体情况见下表" k# S! p V- H& u% s3 T5 J4 V
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 7 r0 t0 h4 { d
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 3 f& g7 z0 g7 {0 X
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 * u i. {$ r2 \ j. }
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 $ Z" `# Y# `4 R/ P! l& E2 S; }
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ! g$ a B/ T! c( C2 U
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 % H! p" v5 O" F7 M8 M) O
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
2 q. f& A) @* u2 }+ d8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 4 Y0 Z& q: _: j3 r" n2 J
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 & m' U7 }# F; }- x$ w1 r3 c
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 % l, j% ]3 ?: B9 C9 d$ w8 N
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
5 c$ W$ i1 `& f+ m) N( x12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 , c6 \$ s8 Q$ R }3 R* z! G
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
7 r+ j Z+ W U1 q' f K14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
" \3 O, q- X/ ]7 Z* ?! J1 u( t& b15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
' z( F5 R1 ^, q% X. y16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
! {) h0 h6 c4 j' @4 G- T9 A# A17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
5 V% L9 T" m& C9 [' X, p8 R18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
9 a: A: r7 c- u2 A4 t19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
3 \- y3 C& w3 c3 b20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 # m' t' |' C& Z! _: K
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
/ c! r/ j; x8 e2 W8 r: c22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
6 y/ `" ^! m, \" D1 d: S23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
( W5 _3 v7 U! r0 g% y24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 8 Y' U/ j2 A9 J3 s+ O0 n% i% K
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
! A' v2 A% b. G0 O- b' M% R26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 8 ^8 f/ {) G% e- R% O
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 - M+ u+ G- y3 F- C
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
! W8 |1 K+ F* J29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
' B/ j6 K& D1 ^ a- }' Y30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
4 v0 d1 ?8 ]; m" E a6 w- U" W31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
# h8 z- `5 I* x7 d4 m, o! b32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 4 [) M$ R# G' S
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
" R$ u; `# C2 L# p$ i$ M9 {34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
2 T4 a* ~2 t! K a6 B0 ]35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ' t& s/ w+ a0 {+ L% ]9 E5 A
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|