 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
1 C0 Q3 z! }5 S8 k) I( T) e9 E6 X1 t9 r5 l5 u. A% k
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
9 Y; C. q0 P4 a' A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。
% z$ Z; t" r: c- o; |8 y. ~5 r可能相比来说,还是不折腾得时候剩的本金要少。
8 d! Q2 k% p, _" H$ E" ~: i9 [具体情况见下表* a. b) m( Y- d6 L9 i2 g4 ]
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 4 C" I' w. j% p6 N; B2 a
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
, T1 D- c9 H1 ~7 C; e3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 3 b" G- ^$ F, S* p- ~
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 6 } L' {4 @! a0 ?; ?/ M
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
O4 d8 p9 l9 O! |' s0 g3 S- n6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 . _; v+ g: ~8 W7 k& B0 u
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 * o3 t! v% f' B% y7 K. Y3 E# H. _1 ]6 o
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
( d. D6 Z) j! _) e: U& e2 o9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
! X; i( c( p4 g$ w10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
( Z V; M3 s" ?/ V4 a1 X* W11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 ( M Q4 Y: c) o1 a) K! g
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
6 P6 w5 B/ ?# S2 ?, m6 U13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
2 ]! ]3 {2 @; Y1 n5 W14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 4 M+ S' K# R L9 k: _' ?
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 1 S$ I G8 T- r
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
2 A4 z4 d) ]% W1 ?1 T H17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 a2 ?+ R9 D; r) P9 x/ Y- w
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
* E+ u1 p* M) y6 j9 b* ^8 s2 U19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
0 d: U" y. W8 |20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 1 y# \! |1 B" D5 v; `6 C$ k" _
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
1 E- m5 Q2 ]# ]) Q- J# d22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 " |9 w7 F3 V* L4 { y
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 6 I2 q& B% V0 ~" C4 x
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 6 u( d1 N7 n& M/ h- P
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 $ m5 m. s* l) }' q2 g
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 4 i, w/ u+ v: g% x
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
W* l0 b+ t5 F4 g6 P7 Y28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 $ o* |/ U8 p# e$ J
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 : f; {* w2 G2 s8 h* U3 o* b
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
* ^' ~' g! |* g3 a, N" e" ~31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ' S" m1 ?+ \' w2 @4 x3 F) ?
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
5 b' }2 Q: J% R' H9 u33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
) P' G3 g% L1 r34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
4 V& ~- C8 `" g; G35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
8 g+ T1 h% i9 v1 G6 e7 Z1 D36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|