 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
/ {* M, h) [& L5 s- u+ n% u2 |9 x& y# ]5 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
1 b: x O- J! n; w* z* Y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。
" ]5 u1 _, s+ R( ]. p* g可能相比来说,还是不折腾得时候剩的本金要少。1 E* R! K; |% g3 @/ R( `0 H
具体情况见下表
5 E( C$ t0 e- H& j1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 0 i* q) s' e0 t" a. @$ o
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
" d( v2 Z2 G' @' a1 s! w5 G: Z3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ! Q! t" c2 ?% L$ O: k5 K# d. Z
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
4 {- y9 v; {- d% t; _2 g& w5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
( N0 ?* W0 M/ W6 V2 A6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 6 V4 ~4 t2 [0 R' A6 O# d4 F/ o, X! r
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
' C: ]; |' Q1 g) V8 k8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 6 A$ d3 V0 r. B$ `
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ; X+ w& u- }1 {, o
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 2 v! z$ }" r5 v* n; L
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 ; N6 ~( u, K* q3 f% r! e/ ^* D2 u6 Y# y& H
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 4 A( x$ ^9 h. R% o* h" P
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
- L( L5 H; L* V. [$ Q: {. V14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
) V# O: J4 P" N8 Q( K/ e7 l15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
; r7 B4 b, A' R4 {16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 5 @6 c) s, v1 Z/ I* f/ g, U
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 2 S9 ^+ H# R1 ~* }! V( P. J3 {
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 5 l% ^) f( ?$ J4 E% Y
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 1 D- E# b% ]1 l
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 : [8 ^) w8 T0 N6 g$ E, B4 L
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 / Y0 \4 j* ] u+ c& U. f
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 : |: S. m; Q! R2 Y- x
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
( Q" o& ]' A% V, ~24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
3 j# {! z/ q' r8 u, K) _# q/ M25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 6 T8 g& ]% r) [5 n3 P
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 . _3 D/ B6 a+ z& u
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 2 Z: C6 O7 g! S0 N8 N
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 , x) G. h/ J0 Z- M9 c0 |+ D
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 * Y- ]- {7 z/ j; k' l0 B
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
0 }6 K6 B4 W8 `/ n* ^% r/ G31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 3 n' I+ G# q4 y
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 . B8 z( \. J$ U. |5 q
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
; y3 Z* Y" Y* x! C, N' q% {" _34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
X: a% [8 o L K* s: l35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 + z# I% e! X3 C, v, W1 P6 A
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|