 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 $ Q1 l7 _5 c. j% O
9 P: |% ^3 }: O. Q& S
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2' ~1 a _) p& C* M! q4 s( w) H
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。# S( h5 G7 n( V+ ^# g3 J/ [4 {1 {
可能相比来说,还是不折腾得时候剩的本金要少。% b9 A4 B" x+ E! O
具体情况见下表. e X% ^( R4 T, u7 t# @* D# C. y8 i
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
8 L# W, ? J) l( R2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 5 h0 V1 W/ U! `9 @# M( Z
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
, d: D! H; M$ D3 m7 t- w: y4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 6 o3 }3 F4 T" i% g v; n
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 % M3 u0 S% O1 }6 S# N+ H
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
- T# e+ J' R- m+ I2 j9 {" ?, N7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ~& M* K$ F1 }& k# b
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
8 |$ I4 c# K5 |! @5 c2 b9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 2 B' m- ~. Q' n) `% }4 P, a
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
' A$ T1 ~, g; b' W% S11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
5 C9 v( _3 n" g- y12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
% W o9 O2 L8 R# @, n13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 / ^: k6 r2 I$ n8 B/ v' }( U. S
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
4 v+ ~# m7 }/ c4 J15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
: H1 j. U! u ]( u7 {" ~3 z/ }16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
5 T9 S% @2 J( ^: U( K# }8 o17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
0 A' A2 \ J3 h, n1 Q+ P# C6 H18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
. v9 B, a' s; y, ]) t, i$ L# K# y" P4 U& R19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
/ ?& s# v0 y7 ~! m/ f+ Q20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
4 b: T2 |1 _3 r% K `21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
: `% p; {' |) F/ U8 p4 v22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 3 Q# F! Y4 H) Q- L: O
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 1 [8 ~) P8 n, {1 }* I
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 * m* e9 i0 n6 t# P
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 4 T$ J1 x; c0 F+ R v$ H
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
) e: p6 [1 y" A% d. R27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 * t' x2 N9 t+ n3 |- i1 r
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
1 ~0 Q6 ^0 r9 n: ?29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 5 r. m5 l& E$ `1 i( }1 W
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
3 G, O! |3 P6 D5 C( V31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
6 P8 G+ r% t9 S: s32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 $ }+ k8 S( R* t
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
4 P! L* l# T; \. R6 H4 ?/ W34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ) i+ Z- Q; e) S4 o% i3 Z. B
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 5 d( L1 F1 Y7 t+ H- ]8 i6 H% Y. q, N) t
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|