 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 & \. }; u$ \. h
; Q0 S/ |; }) @, V
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& r" w: E+ {
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。, v% a0 E8 x5 Z* A' A G5 U: ?3 ^
可能相比来说,还是不折腾得时候剩的本金要少。
; s! ?3 _ T4 ]具体情况见下表
% m) b# D; I+ _' B5 b1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
! y2 l q: W$ E% E9 _6 r2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
( o$ X% s0 E8 T% D* }8 o: }+ q3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
. v- N% M' m N/ w0 L4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
$ Q. V# P2 c" k2 d6 R5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 5 H2 H4 k+ U' T- n; l) k) j4 X
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
& m0 _7 F% p$ I3 U( r Z' F+ d2 z7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 " \; d+ P% b; [0 R" Z# u4 P
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ) T6 d0 T4 f6 t4 i" l
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
: \* j- F r! ]% m' u9 s9 C10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
" s z. W p3 \& V11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 7 Z* l- a$ {2 M5 f& M
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 " ]9 x( Y' \, ]
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 # r* b4 _7 j+ k+ Y$ X
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
7 x/ z8 a. K2 v8 y) p& f15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ) k* _& q& t7 `; e7 c
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 3 @ \0 w, x) H# p
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 8 d) n) [0 L$ C; c
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ) A* E8 }: V6 a/ Z' N( D( w
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 - O- T* I5 X; {3 N" A' D
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
! u: t) Z- n5 m21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
5 S( W8 T8 h% q a22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
& P) k: D1 q6 j1 K3 h( p23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ' @8 z1 ?' D B1 N
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
! F. E7 z, P' z25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 / l$ O' v# E: \$ l
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 / D" {' R. b& o) S; i( d- O! e- {
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
( @: q% V0 z+ v' r" t28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
4 z9 z0 i4 N0 {, G' ^29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
4 o! J+ R, D9 N2 O+ `30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ( d) j: u9 l/ }! R% F) @
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 : X- `% ^- u9 M, ^
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 $ O# V5 a% n7 W0 V& O- B
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 5 }/ B& w K! @4 ]: M/ [* F# X; {+ g
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 7 D+ `$ R4 O, Y7 l: M7 x2 z' ~
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 & u" D. Y* t6 G
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|