 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
8 ?9 H) a& w. i* s# U' a+ R( N! [, m, j4 `" R* A( O$ B. J- W% }0 M
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2& B1 D+ U; f" ^* u2 D5 Q4 y/ n
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。
. Y2 K' ^: m0 G3 z可能相比来说,还是不折腾得时候剩的本金要少。, K2 b z6 L- A( }3 `3 j
具体情况见下表
, ]4 ]8 s8 k6 f# T* l1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
; l% L) y) ^% O) z2 P2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 * V6 K! J! D6 m5 e2 v+ ]
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ! n9 ^1 g$ B2 v/ T/ K3 v6 g
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 * e0 I: s0 l+ a( ^- p
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 " V: K) Y# Q0 S0 _) k7 G
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 7 m* \) f. w# ?* A) n: G
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 6 }0 N% @3 r* ?" e# ^, |
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
; V0 n8 ^! I5 r5 A9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
. T: f: c2 H* G" M10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 [8 ^2 t% t) R, A; X% x9 ~
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
1 m9 s6 r6 B/ e2 L5 M( E12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
4 Z* x+ t6 W3 r5 _4 |; X+ @13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 8 m% P# J3 l& U7 D* D
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 5 k- q( M4 v3 \ _0 g5 q
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 2 t: O7 ?9 S( O8 ]. S% j5 \0 }
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
! S$ y8 r6 u. b: R, X: y0 s. n C17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
; D! \6 c) O+ M18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 + h8 ~6 Q/ B/ P+ {4 a2 E2 O% M0 v
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 * r& g% w1 {9 x9 _" J( T _7 @6 t5 t
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 * D2 M. D4 V1 A& _1 q( O6 e6 Y+ F
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 ; I! L( E) u! n9 D# v7 b! ^
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
8 P5 ]% T* g" u6 D- @0 K4 U' G23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 8 x' y2 a6 h6 ^5 ~5 X
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
6 Y% f) J" z4 f3 F6 b7 d$ Z25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 . G, s% ]- H3 L% z+ C) U/ R
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 : [# q x3 I" _
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ' u% t3 q( \$ a$ H
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
9 d& z! E$ d* H+ r, G7 ~29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
" J$ [+ ~) m% o. X( C& p; ]; x* Y30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 5 \/ M% J1 W8 b" }
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
" ^# s2 u+ o3 e5 I$ M1 \7 Z3 v32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 + F( ~* w8 g% B* U4 u6 S
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
! B/ @2 S* N, d34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 3 b5 j9 n1 L+ a# _
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
4 N8 |' Y, N) i- U36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|