 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 8 |: k. Q' {9 v6 ]1 m# c
5 W. U7 u& j' g! I; m我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
+ p9 m0 p! c3 p' T+ _- \1 R) 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。
4 q, Z7 U8 z5 v6 c0 E. }可能相比来说,还是不折腾得时候剩的本金要少。7 ^5 p+ W0 K2 `2 F0 P4 W2 M
具体情况见下表, [3 h$ S }! r% {0 E p
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
8 [7 k2 f7 _% }! b. k3 b2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 . B, i3 s1 m' c" t
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 / Y; ?! }5 n w1 g) I$ F
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
; O( _+ w: K8 z. L, [: v5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
& S( \. j! ~: X. T$ c6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
& q6 a. F; D6 l, Q, _ n6 d7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
7 D1 H- n9 q- O7 X7 L8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
& `" [8 e/ D- r$ x; z% R0 A% ^# F9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 - T7 V6 X+ U' }1 l9 ^% U7 N' J
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 # f, I; j( C3 {1 h1 C8 C# O$ T
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
# N, ~1 B4 A- d1 h. G) s12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 + I) `+ U* n8 ~: Z( t& p
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
! L. N7 J9 r) \ f14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
- j9 w6 X; _9 f/ S8 q# _+ q8 e9 @15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 % `( _" F" {/ Z) i" f2 o
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ) {2 O* A. K" Y
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
, \8 C. [# Q/ R: v18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 O9 J7 I! u- c
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
/ v( Y0 k8 E9 r0 \20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 N B- S7 |. s5 r: q! N2 L& v
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 1 S, a4 ^( ^4 {/ f# H+ L
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 # u, b7 W9 `( \$ }
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 - r7 m! K3 ]. _4 b
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 6 X. n/ p3 s$ m% f7 u; p
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 % |) S* y; o: F5 A' S/ I% F- s; b
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 * N) g$ k5 o8 i. a
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 + N2 i, f2 s% x5 p, b
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
4 {* Q v/ G. d! p/ [& a& _, C29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
0 o7 F$ ?5 g8 c; u' c2 |30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
1 M, ^7 y) @$ _7 y, R8 m. y31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
- q6 B1 [' \( d; v' I2 ?32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 2 p( I$ a2 ?" @6 I8 \
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
( i# A. ?% P& [( X34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ; }9 ?& J5 T0 p
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
9 Q! P+ _/ e1 D2 [8 o5 }' Q36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|