 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ! `% W. c7 |. B& Z; t# k1 T
B6 V/ Q" o; ]. d0 c' i" U: t我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.22 q" \- l* L5 M. z& \+ H0 L
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。
$ `: A% B1 Y. v8 j$ {4 `可能相比来说,还是不折腾得时候剩的本金要少。0 T* K# ]2 U! G" \" [* }
具体情况见下表% \$ u8 \/ c# O$ i/ [: e
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
8 D- T7 V/ g% E9 P! u" I2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 % E0 }1 j, w0 C& f" L4 b
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 2 l9 W* s7 J2 c( a! p
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 " A/ z0 A- z1 x4 j* _
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ) w; L9 |5 S$ Y, ?- f1 O
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 / m! y' X2 q! d) q
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
. r( m" ?+ x+ X; u$ H& r2 `8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
9 u2 d' m3 h* z0 W+ S/ X* \0 N' S9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
( P% |$ W2 m" U3 Y2 b% p0 O: f10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 ( Q% J3 \/ H2 j. y9 V8 q
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
! X0 w: | [) @12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 % e' o) j: n) t; }- |. o
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 - k/ H9 ]& N; _4 ~
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 0 t5 e6 @( E( X t
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 0 M( M" Y! m3 l$ M6 ?1 s
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 * c! Y* X" N' ~1 @
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
0 k$ Q8 P- l9 }, v18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
/ z- Y1 Z5 V$ }19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 % ^$ q; }3 ~' G1 k! g- m9 J
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 + c. X- ?2 p$ Z( v. p; \& P
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
+ q: g; s# d+ P& y3 q/ v1 F' r: W22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 $ L2 K4 ]# J9 w& p
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
% |, ^) _- q8 W, ]24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
) Z$ d" W V& d9 |6 \* @25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 1 s3 P! |6 J8 j/ k& P: V
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 & `# f4 x: ?# b2 O+ q, |
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
7 K/ m) f- ~7 h% _4 v28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 + K# z9 ^0 O1 r) R1 V, s6 d
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 $ _+ ~" \! [0 b2 K. w2 U
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
6 _" N) H& g. [! l" o _' y& N31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 " _% g6 A. v7 ^0 D* }2 D& |3 }
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 / g* b7 R/ I, V7 B8 _- ]
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 5 i [1 M' O5 `0 ]
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 y# P, J4 O( c$ [7 _. T' g& U8 B
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
9 d7 y' b9 P8 n+ l, F36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|