 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ' @$ [# w5 i% H% T6 K/ h
3 `- g3 q. l+ ~. O7 i& f" {
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
7 I& k& d) x) n6 o3 r0 u7 v0 u9 C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。
; X( @3 D% J S7 E1 v- l) `可能相比来说,还是不折腾得时候剩的本金要少。! D0 {4 M( ~& @* h3 l' b6 L
具体情况见下表
7 t0 J' r+ [5 F2 [1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
! O8 B* O6 q3 S: R2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
3 d. N& C* Y. R9 R3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
: @, `7 \7 R9 W* o" |+ n d4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 $ x/ T7 \9 V, ?) q' c
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
! w) I0 a! w, B/ l4 t3 ~5 i6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 4 b; I. p9 E6 [6 L4 N7 R; U
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 0 r) j6 N5 G/ z& x& Q' S# U- F
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 + n& _: M# J; }3 U+ f8 ?& q
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 5 R5 d! ~ D$ [. l/ n- h4 ]
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
4 f$ z1 T. F( r1 o# p. K+ { `$ b11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 9 F4 _4 o2 u Z f
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
4 S6 A* O& l" c3 e8 G8 n, {13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 , \. T6 F7 W7 h- p6 K7 n. }- \
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 + D6 a* e' a0 W% B. v4 q" P1 p
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 + F/ i, o% [3 F, g3 ~* ]% t$ e
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
$ Q* Z* ]: M7 H6 @4 W2 \$ Y$ q17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
' h. g9 I0 n7 q+ K3 ] H2 k18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 " o; v! U* u/ w/ Y* Q
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 + o; W: B" C* g8 U' n) Z" A6 m b) b
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
4 V3 @# t m% F8 n: u, v2 U21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 + S, ~7 }; |( s6 F, N0 ~6 V) V
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
& g4 O1 K( a9 X2 r6 Y6 X7 x6 X. K- O23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 : b1 s2 U1 B, o' l: a
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 $ V5 X$ m1 v0 C/ n
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
$ P# t1 Z* r( U) [& D1 J; B4 W26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 . P8 K9 J" c" n9 g) `( _9 d
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 2 j" i \9 O5 k; k
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 + q5 @1 a# B$ P( b K2 j
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 4 o+ m9 D ^( {
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 4 D3 B: y3 r9 W0 G$ x* c
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
' i; K' I* [$ w32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 . Q& m, ]0 j/ D5 S$ F* V* ]+ v
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
4 M) T5 ~- H: y0 B34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
! @8 q* G' q% h$ s' m2 S35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
+ e' q4 `; B" y36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|