 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
( a$ r# [8 [$ h7 c
' ^; N$ F2 L u% O8 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) P& _& G, z: J/ Y4 @% h1 G0 `
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 ?: m& g: u/ J) X/ P
可能相比来说,还是不折腾得时候剩的本金要少。9 |: Q% e% G- m v9 Q5 y
具体情况见下表# m) `+ B3 u- G* x
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 3 X3 @6 f; a& ^3 C, L8 U
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 9 x; o: q1 t# b9 F0 U( R, g
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
; H/ A! j" P B3 B" {) x4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
- ~6 i5 _% |' Y4 v4 h4 p5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 1 b3 C) i0 N: g) e% g
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ( u* P" ?1 l; ^/ D
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 7 B. n; }" a* g) J. Q; ], H
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 6 M$ n$ S- x( l8 d) c, q# S; p& b
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
E) d* S/ J/ d' T3 {10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 2 f& [( E) m3 D2 q5 N
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 % @% [2 T" M8 l/ |3 j
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 8 N" G1 ?+ Z& Q( z) ~
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ; u9 d+ Z$ O" I! S0 p# v
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 9 h6 b; m& t. o8 e8 U' S1 s
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
7 ?" X9 R) z8 x16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
8 i8 t7 B! V; ]1 j/ m4 @17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 - X2 g& y+ h& I8 L, J
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
( F( `4 Q5 L9 P/ v& ~0 n& t19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
9 `, F3 @) X1 m8 H! W8 \0 e$ B# C20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
0 S0 M5 B, T. G: r0 j21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
) N: T: q3 c6 o5 y22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 0 ~* Z4 x3 r9 H% A
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 % K1 C4 H* k1 Y0 G: |' |+ m
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 1 u8 R9 X9 r% P$ Y9 L* x# G$ s
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 & Q; K t6 F- d8 z# F. j
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 0 C+ ?, ?- ?+ n
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
5 | t% f) H: U" G28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 6 G* q; W5 l* [. D. Q r
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
1 `+ d; W: q$ j% T30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 3 i5 ], ~& \1 @1 ?- v9 l
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 8 Z1 ]7 j# t, B$ |5 u- }6 m, N: j& r
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 9 r: _. Q4 Y, L4 B8 e5 K' r
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
, r; |: J$ V# ~# u# n/ z- o34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
; w* j$ O1 b* D# Y' ~. j, ^35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
! E7 |* ^" R2 v. S36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|