 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 9 \% D; ] U3 E+ u$ _
4 C+ Z% G1 W- e% T3 ~3 F0 T" v我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
$ n/ y: ^& z( 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。& |! N0 [2 l! T
可能相比来说,还是不折腾得时候剩的本金要少。
' {8 H( _7 j* I$ s+ l9 V具体情况见下表& V$ f" s4 l- \+ f7 S1 S* U
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 / P X6 s4 A. I% l$ N8 p5 I7 r+ l' I
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 2 C1 Y6 U6 p8 S: o4 O0 S
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 4 {' f+ {/ z/ e; _
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ' {- W' c4 ?3 z% Z. ]: N9 m
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
1 X: ?) l; {3 T" f! a/ g6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 - }' q, G* F; v. E* l& n' z3 W7 F
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 " V7 E" F+ j7 |% v( Q
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
' {2 I( N6 H9 F; n9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 $ j4 E# r2 Z) D& d/ K- b" _- N
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 - W+ U. y: p U/ _
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
! S5 y& L' s5 {, _6 B12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 * b6 ~/ T2 \! V! W
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
I6 R6 t* I( A* @* t3 u5 C14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 & R& G+ g: w& Q; U' Q- C
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 : }. P" d: F% n0 p
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 7 a: h9 h6 ?& O9 ]
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 9 k4 K+ Y) _5 n# }
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
; R9 D+ H2 M; f% G( ]& ?5 Y) t19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ! K+ r' }( i0 j5 n! F p
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
4 N# S4 C' b9 v5 a21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 * q Q$ }. W. X6 T! r9 O
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
$ k6 L: }7 f4 n! m5 E23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
& I: ?' e! {" O# r: o& t( k, W24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 4 I( d: ]4 p4 V4 D
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 1 T. Y! T0 o8 }8 F* h, j/ }4 X
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 9 i1 [. R0 ?% b1 `3 ]
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
- u2 i9 [& C" D28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 - y: p/ Y* Q( c* e1 ]
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
. R) ] T3 a' q$ R30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
' w8 b+ {0 z' r9 X; S i+ t31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
$ B8 K+ ]+ K+ J* Z# l0 n% m32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
/ ]4 }- ]8 g+ G; ]8 p+ t33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 # h; Y/ a6 h: ]8 i5 i. \9 c7 W) c
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 / c5 [4 E# M- J. U& y
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 * ~+ ]5 o w- @# v7 M8 d
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|