 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
$ g" ]* [# F6 m0 W3 j# C% T
# k0 k2 |0 _+ V, P9 _# h我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2" G8 s* @' R5 k# x2 }
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。5 f2 Q* N- C* O4 k0 Q1 u2 J. q
可能相比来说,还是不折腾得时候剩的本金要少。
1 O+ e7 }; B$ Z1 c具体情况见下表$ ]5 W' e" [# t# W1 x
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 " }- W" j4 G; l. a" w$ J- a/ O
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
' `6 w$ I% ^: n3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ( w' A: m' G9 z; f* V( R) |
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 6 b, a& W# s( c' A9 b# K
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ! ^: l& c6 I" L/ K! \. g }/ |+ U! i
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 3 l0 ?, C7 Q- {
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 0 z. \& o$ J9 M4 _, \) ?; b: g2 O
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
* g. Q t5 K/ H8 e9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
- d0 R* D4 x2 [- ]+ q# ?10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
" J8 G0 h& `: n2 s( E( v6 K11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
5 H9 ^9 Y' d' {* f0 E. H12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 8 y" W, G3 b6 ]% H+ x( B
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 % h/ z5 Q) A' E$ J
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
& w) P. J1 l k15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 u0 i4 M( Y1 i- v
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 0 y3 K4 ?* G+ ^4 Q
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 1 ]' r' {9 m' X2 l9 o: Y7 W! ]" d7 p; {
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 9 Z7 s$ W) H! V- @7 |: |$ T, R# n
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
r* I' Z1 T2 {- i& ~20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
) E5 y1 B; A6 G ]21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
5 K+ I2 c' x7 O q: \: b4 e# S22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
. _- m$ S5 r0 |5 r4 m9 ]23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
% r$ @7 C1 c4 r5 \+ h* h4 \2 W24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 : E7 L- X; d9 m( p$ q; T
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 . u% C ~4 x9 \, V6 ?' [' a
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
* j- q5 t$ b( @( F3 j27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
+ {: I# S. n7 t- V! y2 @7 Q28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 4 U1 E9 Y' g! B
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 7 M3 d! ^" i2 @, D/ z5 H6 z* }
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 3 W8 g, U/ D3 T. C
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
2 A2 P; S/ v+ W' c32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 * B( @; H* U6 J. p2 W. R' X
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
Z& k. _7 t; l" H5 |34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
6 E- p" |$ R3 S0 z4 v) m) s: x35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ! {8 d+ A! N4 N; c, `# b x
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|