 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
3 |4 o! _. O9 u' e7 |' c6 u# x/ w! s3 R1 m2 t& b5 ^
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2: L$ D# [+ ~1 K3 I+ \6 I. ]* p( E+ b
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。$ b. \3 c0 O' Y9 g7 O& u6 a" A' G
可能相比来说,还是不折腾得时候剩的本金要少。
8 w, t* o% o: _7 B2 _具体情况见下表
$ Y$ w+ F8 b9 F9 H6 `1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
/ s T& i; q2 s/ s8 K/ K! R2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
5 ^/ |5 k+ {: X3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 9 u2 F* a' c" v# I) m$ ~
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
8 ?2 K/ h1 y5 T F; N8 V [: F; C5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
* b8 w4 J M7 p* L* F1 h2 y, E6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / Z& A7 g t+ `! \$ l/ w0 m: h0 M
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
* R% @- a4 Z/ z& V- r8 Q, n' c" i1 L8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ( A. P! T4 b% P& I
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 : \; `0 h: ^0 H
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 # D8 Y5 {) K! i; J r, Z" }
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 & V1 Z0 n3 N5 @
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
, ?7 g; z- C& G" ]13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
1 o1 s, U: ^; j) z& K7 S( w( L% T/ F, @14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 t0 q( ?: \& k# [
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
5 R$ Q" E' u7 t3 B u/ e16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 8 {4 G' o8 C4 }$ S
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 : N, H4 b! B, B" x' D" c" R
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 + N) F7 \$ @3 }1 Q: W! W% v
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
. L; V! v6 @2 X' N, M20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 ' z0 p- q$ z8 ]( J' I/ |) A" }
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 , V; i1 s0 W/ |4 P, |7 V0 {
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
* e# r# r7 J$ Z: X23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 4 C1 _+ {# O9 q! c1 y! C% @" H5 }: `4 C
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
) h( t# y+ i0 Q' V& l t Z. d/ j$ y25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
3 y7 V0 ?# R$ Q26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ) }0 w. s1 K4 Q$ e$ f
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 L! _9 x' [. d3 F& n- k/ ?8 I2 t
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 1 c1 |; l7 @) d0 E3 k
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 # D5 B& w+ h! d+ A. s) K
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 - z1 v5 } V: S! Q9 g
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 . b" v/ ^; K% b, Q$ \
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 / R" J/ |% `" G+ |6 R
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
, _- }' o: k J5 L34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
6 E0 A9 M9 N9 @2 g35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
# `3 ~* U$ ?$ C36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|