 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 % Z( o5 w/ f1 t1 L
3 `: y7 O4 O( 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
6 e, F; ~/ W. x5 t; ]; w X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。
' V3 E6 S4 B! C7 S4 A可能相比来说,还是不折腾得时候剩的本金要少。4 m$ z& n9 B" R7 L# s& h5 \
具体情况见下表
$ M* f& b2 H3 s# c! o1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
3 I1 ?& r- o7 ]8 l6 T$ V6 k' @2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
3 F2 j6 W" z! V) u$ g. g# m# x3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 6 k- q2 D9 R( N% [& _* Y2 T8 k; T
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
% d( k+ l. D: | F. U5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
: U% L1 @1 |8 b7 G/ n, |0 w3 P6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
8 f4 J8 [; A* O) s; n7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 5 i' M4 x/ B+ J4 ?: R+ L
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 # j- M( U/ b1 g1 O9 k% U0 w' T, D
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 & T9 H: x% T0 E) I: |
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
6 B( p' a; D+ Y' a11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 " X, w. [' ~# t5 U- }- m, \2 n5 l
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
: A( Q! ^8 M6 N. z13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
. o% G# X, ]) A! u. r; u14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ; [# g" D/ z) z. ~! d
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
$ ~$ x; c1 \5 F" p$ H; y! A16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
# G3 _+ v2 u, ^17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ) b9 I, a/ K3 A% R1 d
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 P: U: C% a: o2 D' N0 `
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
. P0 Z& N* B6 } H0 o20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
5 j8 ], _+ J9 Z, X21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 6 W+ m# K$ |+ j7 s
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
: t9 v9 H4 W& W3 [0 z( u$ c5 N23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
% r1 J# F0 p" d; a) k24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
4 t/ N1 M7 ^# G; M# y5 U4 G/ t25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
7 D1 [ @" U8 }; d26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 & n1 y4 l H7 z0 ?& e2 j
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 ; t# A5 ]& P5 I# V4 y
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
2 t& Q7 L% }8 t4 P* H" s29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
) s& l j" t+ A30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 . p! _3 m9 y3 I0 p, B: a T: R
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
8 I# S; x# j ?, U32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 6 h! E' d6 g% E* ^. ~9 Y4 _: }9 Z
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
0 B9 k# [" ~; Q+ w/ Z! w1 }5 u34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 9 _$ o& l. f8 L3 J P9 z) y
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 , i8 p( q V3 E$ H- q
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|