 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
/ c" J/ \7 d; A- d$ Y; K X' z# n V4 m
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.23 v# F/ |: y9 k9 c) O+ p& _! ~
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。" c7 E$ t$ z3 y8 K8 X1 i7 d" H
可能相比来说,还是不折腾得时候剩的本金要少。) _/ R0 \; P O/ F p2 i4 w0 G
具体情况见下表
3 q2 p; V# f" o( V2 H1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 % j6 L" H+ t' {5 |
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
+ q/ O( Z! q% g0 Y' W+ b3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 & \( ~. |3 h( E# c- p, f
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 , \- O7 W( e6 s* `) q1 ~" h6 ~
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
3 ?! [. P% g8 ~7 B0 D: `# c: Z6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 9 q- ?# C" j' R$ g) y
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
4 ^% h, }$ E& c) O3 `8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
' A2 x& a/ ~. a5 S% W" l' \- V# `9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
0 Z- e& i5 O& m4 B' i10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
d4 P+ \2 A/ w ]11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 % R4 p6 \$ y! M6 E9 h) N3 j. t
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 5 ]) L. {/ f0 }1 F
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
$ p5 \ M( d+ h8 @; D" G& {: G14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 " [$ f6 K0 ^( Q% o2 g
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 # Z% e% m) K6 l& s# M2 `% d
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 . n/ L, {1 {1 o4 l% M1 w; Y4 f
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
; n' ~8 x3 d, V9 z* O( x T18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
2 b* E' R2 U" ^" J19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
. G$ {3 j$ N C% a# Z20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 / \- o3 o8 i2 H4 E
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
, {- p- B" E4 I22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
1 ]7 S0 {- G2 \23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
$ W6 E. R8 W' Z- U! s1 _- O" w24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
7 S! b, Y' O2 a* f. z25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ) Q7 U& Z: r! C0 q6 J% D4 Z& m; b
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
- W# u& |/ q L8 G# D' v27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
% u6 g2 p. v5 z28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 1 }& S7 G d/ _' M1 g0 j. Z
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ; ?7 ]7 l' B+ Q4 s( b
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
: d! ]* G) ]! Z; ^. h31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 3 c1 i8 m; m- c% y" p( o6 Y
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ! Y* |1 {- P0 N+ F9 X2 W; Y: L
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 - N3 k# R+ Q7 y) m5 H2 _+ Z) o% \
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
: z5 a* n' x4 N% ~# l35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ( o0 [; l0 }4 J4 y/ M
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|