 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 / r4 m! H. |0 x1 y4 i2 ]
. l! L% \" [3 J2 k( j h我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2' ^+ w& _5 R8 ^ w* E# f, }/ q+ D
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。3 _" l6 H) v1 ]8 q
可能相比来说,还是不折腾得时候剩的本金要少。9 Y: P8 a9 l/ ]0 f2 _) T
具体情况见下表+ [' V0 g( a9 \0 g( J0 b* }! ^% d
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
" Y8 l1 S! X+ U& C$ I9 F3 C2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
) N% p7 q4 y# I0 s* _( e& O: ]3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
v- @6 D! f6 P: P4 `& @. ~4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
' k z9 P8 f+ s, L; ~3 U' y, n8 X" X5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 / _! A; ?1 ?" R. B8 O u
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
9 N9 @8 d4 c D1 a7 k! M1 J7 I7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 1 v3 v1 o* i& O* m2 y$ o# @6 ^! \; n
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 . {/ P% O2 U( H* O |5 L
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ) A |$ o, R2 T1 n7 v$ W% h( R
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
: S0 J! l( _( p8 L- K6 G% t3 r11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
z. h* t4 \* r E* Q$ `% F0 I12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 * X) G6 c& ?4 E0 L
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
* Q# H6 u# y$ W) g9 `# y& a1 t14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 0 c: n! W7 k2 \5 k" h' l) |
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 1 d9 J& g! R7 f4 R" v
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
# @2 y! A1 }% I" G5 W) L7 r. }$ ^17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 6 U& ^6 q' g( x( K! P
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 ! g3 X0 r- N+ o, }
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
3 c4 z; U6 N# Q; _. i* Y+ O% a20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
+ G$ E3 x' [! E% s9 x21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 & a5 d% T% ` K$ j5 d: a
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
) J3 A x, c6 ~4 v4 a, X23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 + S8 v* ?! g. Q) w# P
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ( d# m# N' D; ^/ E
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
! k8 f, p4 _- f/ T6 r0 N- i26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
' m, `9 @5 l7 Y; I2 x% ?7 R27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
, w4 c i2 _# T5 G+ H4 {' e! N28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 " A0 e4 Y* \6 T: A6 N/ t7 l8 ^
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
# e* G2 e w8 p! d- P, ? o4 |30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 . }! [" F! \& m
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
2 m# Q3 i* ^8 `6 k& m32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 3 j% x! N9 g. H+ p& p% {8 c# g' `
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 7 G6 T* R' x1 C4 `; M$ c
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
+ p+ r X. z" @1 z$ k8 Y3 h35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
2 Z' W& A/ {: v36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|