 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 4 P. ?. C0 n- ]0 n l
& V3 P) _6 k& x( b% m B2 t
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2& l0 A7 Y. D( {4 W" P$ `( T8 {
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。
, \7 e' _. m/ J) n; L$ C可能相比来说,还是不折腾得时候剩的本金要少。7 |- Z6 u- m3 C6 l7 \3 m# A( a
具体情况见下表
W& K9 Z' F; I I, Z& R1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
' q6 c; r- c0 I C* K5 J3 I2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 6 o* i! K2 H" [3 v5 Y
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ' t t. `' z! S
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 6 g' z% i( z D! N( f" n; j8 w
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 4 K2 L2 ?/ D9 T6 J9 L1 A
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 2 S5 h5 T- o% l
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 " I" y: }+ Y9 b/ W& L- P) x
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
; _+ S% {/ T: N# e$ D: w9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
/ V* y6 w5 ~0 x* Q6 t) ?10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 ! Y8 i3 S( @8 l: n
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 - ], X6 ~0 y. E: G
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 8 W6 C( }) v6 ]: v6 f6 b
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
- a& e) {: h/ p# h. R14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 8 h7 r1 B% p% L" j) b
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 & l; M& E' Q# @& E' u0 Q
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
! Y/ w- A- k) |8 o/ r17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 & M# K/ R. d) o" F
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
O" x) R3 D! r3 |; ^ I19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 3 |' Z% ~+ F* y: s
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 / n* s* T: p* K: W1 ?7 E3 [
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 . V" n' W! h G: |4 S( S1 a& W# w! _
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
0 |9 G4 U: s; K& s. I. t" U23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
8 D" [% A' V& S' }- y24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
' K) @7 |- I6 Y5 c8 k4 N25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
/ t. Y9 | P* I1 I7 y1 Y9 v26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ' z! s& Z1 b V
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 + Y0 b) T, n) H7 s M
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
. L5 x9 q, v. S' B$ _29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 % \% F; b6 ]9 I% J8 |% |4 W, M0 \
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 % a7 V+ T9 x T% `6 ?& |& k+ A
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
1 E% L8 r# ~+ D1 h! a' J' ^32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
# c; B6 z: k( D1 v+ l33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
* b. n9 x: K9 z2 Q* c34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
7 ]# L: F/ @9 C" ?7 A" M35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 3 S8 ]+ H% N$ w. `3 x
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|