 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 7 g1 N/ h) x3 r* p/ \
7 h, v) o! Y$ E我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
$ h3 n8 g3 v# p; y$ q" U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。
O. h+ a8 Z l. x% ^: K# f0 u- t可能相比来说,还是不折腾得时候剩的本金要少。2 {; s2 D1 J z9 {6 @
具体情况见下表1 T; F4 |' H ~9 q9 W( j/ t
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
* M& I' D1 Q5 Q3 K' o; z3 e& n2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 4 S1 i! M# J$ D; _. J. {
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 2 F" a$ W. ]& e# `
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
& t* I8 J1 K/ n8 D5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ) o1 y" z0 T2 R1 B# `+ z) f+ ]" I5 x
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
( [& ~% q7 t- H, {( A. h7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 , o6 G! }2 Q% N
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 " I& {( c y$ T* Y$ f* O7 w
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
9 Z& x( p4 p7 l P G: v1 A7 t10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
; O3 U& n1 P- d d3 [" |11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 {- W2 y9 Q2 @ ^; A W
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 - |! k/ m4 e6 r3 S* Q1 ~+ J3 t
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 1 N( B o: ?! M9 k
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 # u. ] N1 _. n* Z; q; i! V
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 5 K g t, b' C- r$ c6 @1 S
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 5 r9 g; j" G- |) ]- D( a3 N
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
; s F2 k" [4 o6 w5 ^18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
- R4 M( }2 Z8 p5 A- }) R19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
. Z8 t% w2 E/ _7 ~' B# T5 w20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
5 c% D7 S0 R- @2 I% W9 y) H21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 / X: k2 ~1 N7 Q4 J; n
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
) O& l% h8 d% h6 {. u* d) O9 o/ U23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 k7 e, {: S7 O: N: X" C
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
9 O$ _+ w3 O6 q; ?25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
9 u' \8 H, y% \+ ]' E( L' X26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 0 M, H/ q6 g9 p. k
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
& w% u3 x' w( {9 S7 {28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
; M1 o! Z/ K0 `# ?29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 % K" ]$ l2 y% w- g+ }3 }" q
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 9 D7 G9 I, B- W! [
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 . y- }' T, l0 M: L1 u
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 3 F8 J) p9 _; e5 |9 a* J1 H* _
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
0 Q3 i( W! G/ G, {8 | q34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 $ G4 V g+ \' e% A
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
$ ?' K4 a. ~5 \. P* ^" d, {. y36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|