 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 N! W; s2 ]+ w' [- u8 D7 `0 _
) \& \& ]" A; E/ o( F
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.29 m7 ?# Z; Z+ d; J& Y! C8 G
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。
9 O' m; j6 X" i& |6 f$ ]可能相比来说,还是不折腾得时候剩的本金要少。
; [6 B, H9 d. w7 h( z具体情况见下表0 T9 H: [& X" w
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
% k/ O% H4 {: V3 x/ c- t0 f' S2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
5 U6 G" F. M( a, }$ e g3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
% x2 q3 ~; A6 R$ Z4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 ; _/ f6 U, Y9 D
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ; B1 m. {' p6 Y
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
% B% ]) Q' ~% I0 f$ _7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 & E( m: z8 l& u+ r# v: M+ X6 B5 O
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
& ^6 r7 n) b- f; L" u9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 4 ~, F# r, Y0 R
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 7 M$ C8 C6 \! w0 I* y7 z- e
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
' I6 _7 o% k4 W) ?$ I( ?12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
: H' m: K( f3 h' {+ N, r. y13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
. Q' M, }, x/ u. B# I" `1 A& }: w# D) s14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
9 ^( Y2 b. H4 V# h15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
" c) M) T. F; r/ [16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
* C. Q1 e, i# z0 W. ?- g ~8 c17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
' J# x) V v0 Z6 M& R7 }18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 + h5 B* L0 W' H( o. K3 n( W
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
- V) _# f, L1 Y; a; O1 N20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
& m, ^3 T" {; X; l, `! ~21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 ) R( A! j4 j7 i- a* M5 Y* ]# Q# D5 M
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 4 H/ j7 U2 R5 ^' @% X) \
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 3 ^6 ?6 }1 [6 r' e2 w) {1 s% d) g
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 . W9 H: |( q$ O5 \
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
* ^# b& C. _5 _1 X+ f26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 5 e5 E2 L0 C, R8 @
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
' k) g, |7 E5 u1 }+ V1 e28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
5 ?" p- O1 d! O8 r* `6 h6 {29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 : D4 ?$ H1 u: e9 U a
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
& P) ^4 X+ a) z# N! J* _31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
* m" ^; S: Z U( y0 s32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
( k% O& w5 k- e$ A1 H33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 1 t+ K& k0 u0 z1 O/ ]9 k
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
- L, T9 N6 w: ^3 |2 ^/ x/ R, K1 H35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
# W4 z$ `# G' g2 W: M: T$ }36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|