 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 P! Z' O: j5 F; d9 {
% I1 U# I% \. w3 B2 c) L5 T
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 d6 i* X' a7 h+ G8 S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。1 X$ e2 e4 h H4 s, r- O/ \$ j
可能相比来说,还是不折腾得时候剩的本金要少。
' k* D2 V( v2 `, S% d; h. X具体情况见下表 z$ r, T4 L: ]" p$ ~. T6 z: \2 I
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 7 c0 G) }( n3 H" t% @: D; c9 I
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 * V. U1 G2 U5 p
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 & o9 p- P/ M$ u/ P* C; r
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
0 q" C7 b# s% L7 X* D0 j5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 7 P1 y; j" j: I+ P% x2 d
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 7 d( _/ Y* ?# j
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
9 b" @/ x3 e. `9 z8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ! b0 E; Y4 L0 e8 @7 U0 m6 _
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
5 K7 [) r8 {/ l. W10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 , q* s% X! N" F0 O9 U
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
' Q3 y( O, s( [$ }0 ?- W8 P. `12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 q& e. H( I6 R6 T/ E
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
- g& \) I0 Y5 x2 T+ \5 H14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
3 z* Y. S6 i( `7 J$ w) \* z1 ]15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
" Z: g. b4 V+ V' l8 Q. S2 ~16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 1 A5 u& @3 C$ o
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 $ u. @, d' }- E4 H! i0 N9 H; ?( F% {
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 4 D' O Z' D6 c5 w
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 ' f. L" O; v* b" t4 F; R) z
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
) C# C8 u6 X6 R21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
% }3 }3 t. s, q* k: m22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
8 }7 s: M( C' k5 `; T" l6 a4 I# q23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 . I5 ^$ y' Z! `7 ?: a# Q
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 2 ?* j8 d) P) i: I3 f
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 + h. @% _4 Q3 a# C; }
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 3 e8 o& l8 g" K. G, X
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 2 U: r' D4 f$ C6 k- ^
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
( c# w2 B ~' t* R) ~29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 4 [8 j B' ?$ w$ P- X& I
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 0 Y- y' J' y2 k- A$ i! ?! ^. J7 K
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 . d. K% r' U& e/ l
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 - k) C/ I0 H8 J/ [) z- b
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
: V# w0 y6 N8 ], O/ i* [; g6 ]34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
( m. ^5 {% y7 i$ h3 F9 ~) J0 W35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 / [7 m' L z! g/ Z n+ e* `7 G
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|