 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
1 J# m3 k# g6 f7 d, y$ h. }- G: O9 R
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.24 \2 C+ y: m2 {7 D, U+ ?
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。
# N7 j* U0 z) j, U- U5 e! w- t: a可能相比来说,还是不折腾得时候剩的本金要少。
! @ p5 X# }6 ^' I$ q& l: L具体情况见下表, r1 {3 _% z* D% ~4 _& Y& |) t
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 ) n0 f9 {% \. r6 R
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
* x" s9 l, |6 N2 ]$ c% D M* `4 m3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
( V0 ?5 t* r5 l/ z/ ` c4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 - [% R. w; D. h+ F& _
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
4 j& n3 o: U: Z: t: P6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / g" A7 s9 j/ k5 s
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
- R# q U! V1 `( C: x5 }( ?, T) c8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
% B; h- }' m1 \; }9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
2 B+ d( I; r2 h- H3 P' o10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
% s) z: s5 g6 @; o. K9 D' t- D11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 ) s% L( g. m0 W
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
! F" F% D- G6 U5 }0 |6 |3 ?0 {13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 , y# J1 N2 x0 A$ e
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
3 Z4 u! j0 V' F! `15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 0 F4 [) q. O2 q* T9 ~
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
2 K3 c* m; }! i5 m17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 3 a* ]3 l0 X* Z9 j0 T6 O$ I& o* V* `5 X
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
5 {% J5 F+ ~1 h% C G19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 6 H5 e- v! ]5 ?; K
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
6 k: P" G: M6 w21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
& {; X/ F# ^. @; @22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
% l/ |% r% ?' @, k, [; V23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
+ s5 m/ ~7 J* o, u/ i24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 * K- B* j) X7 f% ?) H0 r, h! J
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 [ s/ L/ I0 B. M6 o8 y
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 4 S" [& z0 M9 _" S% j
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 . P, D( r. X ~
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
, |3 O/ d( P+ C2 A29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 1 I4 y7 _' k+ M: l0 s
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 1 }9 z' n' V& N; D6 Q, r
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 % |6 A# ]) R9 m0 r
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
, n, C. B a/ L$ }& q2 y33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 3 M2 j n+ o y$ J/ N, p
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 - X4 R! @4 I! D4 d1 V( {7 ]
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) @/ i/ [; b( o
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|