 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
8 l% ]% q5 ~; D8 u# O3 ~% y( G6 i' `! K! Y5 I
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.25 @$ M9 c' G! H4 m( Z0 l* I
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。& T3 |) V" d0 F- I
可能相比来说,还是不折腾得时候剩的本金要少。% y0 x4 l U5 x3 R5 l
具体情况见下表
4 U z" ]; l/ h! M& }1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
2 Q" z' V6 o- V( r2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
6 f" K4 d4 d6 n: t& k' w4 S2 Q3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
) E* \7 Y6 i, F0 V& e4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
+ x8 w: N$ ?! f! W5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
) T8 n! p4 }+ ?' q( r6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 : A& {: H5 {$ i+ M
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
: O1 C5 W/ @5 F! `- f, f8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
- ~5 B4 U* X0 E' ~0 z% @0 R' i9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ' M1 v4 N3 {0 c2 J6 E+ g
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
% Z- P ^ w Z* c8 y4 K/ e11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 7 T& b; V5 t Q+ ]
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
+ @9 \: v: b7 N6 m3 {13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 5 I+ G8 e" ^8 X+ q5 R
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
0 g$ q* L7 W8 P2 c6 V! o1 I2 X15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
4 r, k; R- N ?/ T4 @4 C16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
1 J4 g, S3 u" N* I) `/ i) y( ]17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
7 C* \5 c S3 q1 x2 M18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 5 G% |2 D$ X9 D, G: H3 y& O
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
4 }7 r7 U, G/ L2 ?: g. p20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 6 W" R; u, [/ h( J, u3 M1 @
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 6 H$ M3 x- {2 t
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
6 h e+ `" O% ^23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
9 D j; @& E3 ^5 [9 o24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 5 ~! z9 L/ b& @' W
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ! q8 m9 R7 R% `* {4 O1 e
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
% ?9 y0 \; D+ S* R% A/ U27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
+ Q8 z2 K; o1 c4 G ]28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
! P9 r9 G# J9 E: X/ s) M29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ; k% K; Q8 D3 N1 l7 O) j0 F
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 ! A; O% M3 u' m3 F& e
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 " O( u* C6 V$ l" Y$ _! q
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 & E7 d0 k8 P' k( p+ ]
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
2 v8 k$ j3 g# p+ S# p34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ( }6 ^) {" U& x5 u
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
9 s1 |4 u2 c8 ?1 A, B36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|