 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
3 Q+ R2 T: ?- u# A) Y' R
9 i# \( Y' c8 f! b- k我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
& c7 i: d2 @1 m1 _6 S0 M' {- b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。
: R% K$ p: _5 b- P: i1 y4 Q) D可能相比来说,还是不折腾得时候剩的本金要少。9 C4 T' N/ A3 r0 J$ X
具体情况见下表
# M) i, n: }' `- Y1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 8 F2 J& ?; b2 h" N, Z$ ?8 d- P, u J
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
( {7 s0 j) _1 i- S5 P" C3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 + ?& {) g: H0 I$ X- {
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
5 E- L4 `, P& W4 J$ r0 o4 A' M5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
% k5 K' R5 F7 E B6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
0 y' Y% R5 {/ @$ J7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 ( q# v3 o4 I/ t) Z3 \1 I( C: ^" C
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 3 [) t. t/ I( M2 i H* h( g' b( [$ C
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 1 d5 u* I u. t7 a' N0 n/ y
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
4 i. z/ f/ Q; C% j2 X& q& f2 V11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
( z: o7 T& ` x6 X8 ?8 x12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ; o( K/ v7 E5 r3 k$ }- t. i
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 5 l1 _5 ]; J; B! v3 ^' v6 |$ N
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 # n4 m2 f# {$ X8 n
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 6 Z2 R3 E- I+ e5 @. V6 Y6 i5 d
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 5 Y+ A/ E# @2 T/ E1 q9 o
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 / N$ ~( E% q% s2 i: p. x9 \
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 , R6 E+ w5 C. D# M6 L9 @# Y+ G/ [
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 & M# Y- ?/ v2 R7 L/ v: B
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 * G# c* G+ u, ^! w( _1 z
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 / A" d; {6 M' ~/ S
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 7 ]) B6 ]( o2 @0 I) e! ^
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ; E) ~- k4 h0 G9 ?3 O
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
# x5 i! ~6 m4 _, {8 `4 f2 o25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
$ E5 G' _+ a% o7 d# G2 y$ e6 R& u26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 7 m- L2 N: x' i ] Q ]2 T" s3 x7 I
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
4 H% k! m# k- q+ I7 ^5 t28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 ! z* \/ ^0 K# S3 E4 Q
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
( Z Z- i9 f4 Z: v6 p30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
2 |% ^! v# f# b/ p1 k+ l" p31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 5 m2 U1 S y, q2 ~9 H6 g
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 9 M% a. l5 @: ~0 h$ I
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 6 e' d3 Y$ C' H5 n# L' }9 L, P
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 0 h3 p$ O/ ]$ v' `. l1 P6 Q. V
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
# @( C# |8 x* q; H6 W36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|