 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
( O& s' ^5 d a; ]2 n% }7 e
1 j3 a1 v9 f# c5 [) ^我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.24 T( N$ C& n. |
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。. j n, Y% T; w+ X9 d& v
可能相比来说,还是不折腾得时候剩的本金要少。
1 c9 n; m# F& T1 i; _具体情况见下表
: K& ?) H- y" O* P. [3 z, m( f; O1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 5 b; P* O$ e0 f( |
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 7 ~. Z0 Y0 e+ G0 R1 E1 j/ Q n' v
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
C9 a X s% N9 b9 M# n4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
8 X9 s3 U* _7 k# `) u( H5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
- B8 n/ Y4 x/ v/ s1 l" W6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 * D: k% P! r8 b' F2 s
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 * o" G8 Y, P. U, x. V- j8 F
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
; A/ V# b7 R4 K; `9 \0 y9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
/ r- O! M7 T2 }2 f# q3 y4 X3 U- B10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 6 }, ~2 R3 ^& u {# |6 r( q; L" G
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
4 s5 k3 c3 P3 q2 R0 Z$ v! z/ O$ m! C12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ; y( r/ m! H4 S$ _6 ^
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 ( p3 P" P8 Z: M8 D8 V0 D8 f
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
2 v# n9 z# ?) V0 h; b a4 G15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 ( F0 L2 C C1 B n6 R' A
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
! I. w' Y0 H9 Q3 R17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
$ ]3 C" `: c( w$ i18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
2 R; i$ P# a0 X p0 o7 w/ b19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 # N! r( |6 I& X: F0 z& d& o
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 / ~# H" t2 K) p
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 ' U! _* O' O! H0 i) Z
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ' d, k, r1 C$ G( r4 K- X& f: G j
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 5 R/ T) }- V. I: ~. t2 Y
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 # h7 W1 q9 G' D$ ^
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 0 e5 k C: P6 [4 b- x
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 8 D5 `1 A7 k$ M# t T3 I
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
1 F) R& p! u3 z! t0 d28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
3 _4 {6 a& u" _7 c$ C1 I# g29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 5 v/ A @% A4 q9 C5 K" S9 h! b
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 $ H) Y p; n4 W
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
5 c3 z' ~3 M0 {* E9 h; c32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
7 s( B! M) I1 W9 i2 Y33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 5 M# X5 l) B, L `) p' e2 |
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
6 A/ K1 B6 ?" z9 Q5 _35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 3 G D4 D2 t: y1 H- N
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|