 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
4 M3 j! z2 U/ h' `% ]( F; z0 x
c6 F5 P$ Q5 O- B3 J我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.29 G2 p8 ~4 k1 Z( W
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 B% [/ u# ?+ a* t0 F可能相比来说,还是不折腾得时候剩的本金要少。# R! J- \: ~" U }9 _4 H* {
具体情况见下表
7 A; \, [* j" p& H8 G1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
/ _( M# N, G0 h% v) ]4 r5 F) J6 J6 P2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 . v' c8 ?8 U8 j* e
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 8 S( T) o! p: ~3 h5 X4 h
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
, s' M( p2 k2 p) P1 h+ |5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
* A* a# y* k8 C- V3 D q6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
7 V7 f" s; W5 d/ \2 u" {7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 / w% t2 G9 Q' _. }- J1 K
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 " v9 t* S# |5 g3 {; c& T; Q+ z$ T
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
/ q1 l* ] W) J) {: s* Y10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 0 z8 `6 `, M# L( X
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
8 x0 _. V3 U) D* f! K12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
# X9 L2 m4 n% F2 G3 E0 T13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ; f6 {* [2 g" v
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 6 |9 q1 O2 X& y6 `- r# G1 X
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 0 e j- o( m+ Z3 v7 a
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 8 U5 C" q5 S& E7 F; e7 { l
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
) s: o' y$ [- o: g2 E7 o9 x18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
Z9 t7 }% l8 Q19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 1 Q7 V, j z% B
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 3 f, `( m$ J# r+ ^ [
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
! ~( ^! w7 c) t5 W' B! T6 N. d22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
1 f' l0 ~. O( j1 x5 |) O* f. ^, U23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
, h$ Y7 F7 X* {# _( x. S2 C U24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
1 X e" `. z ~3 g2 ]( d* [. z" ~25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 1 ]! \. d+ }! e# U0 D( U0 ?" ^+ p
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 \5 L, C- D; T: @+ e- H
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 2 k- [. H6 i9 y3 j0 m2 f% y+ L
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 2 f4 W/ a+ A0 n9 M, e m7 @; g
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
' Y( a" ?! G/ u* E, ^30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
% }/ Z$ l+ f2 W% s$ D" c- C/ `31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
+ s$ s8 N3 R: v3 y" F32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
$ B- b- n+ X y: U) q33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
+ M7 T- a- |3 h, b2 F34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ! h2 ~0 k0 h! Q- S
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 2 B* b! O `7 T t4 I$ l
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|