 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
/ {6 {% A2 L- l! I! a/ o) D: E! _8 H( j
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
t! U o- \' J& \! [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 c2 ]; Y1 p3 R( Z9 n- y
可能相比来说,还是不折腾得时候剩的本金要少。
5 w7 P- ^8 z4 Y1 V$ W( @# G9 f具体情况见下表
# O% u$ D4 S' c; H9 r( n2 j5 P1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
% j/ G/ o: h6 U. a/ C3 e2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 % q6 K. ]9 X8 W& X; [
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
4 o) ?* x; e% p9 q4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
1 \. j9 E! [; m$ `# F% w; S- e; B5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 & d+ | T: ^" `
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
; X$ L4 q6 O2 M3 t9 _+ V) [' M* C6 P7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
) u) O/ X8 l( K6 b( _6 M! w8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 % x5 E2 g! q0 I6 J" c
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
* D. k9 k2 f1 x10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 + V( R: V1 g% t
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 8 {+ G. J" ~7 }8 d0 p
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 % u( g4 M, j+ F0 \3 ^
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 % i3 ]( a8 U, A) n
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 ; L T1 C+ Z6 s2 ]+ {. x0 V
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
# l; P6 X( F; d6 y% o16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
/ x) e# V( I" G: ` n/ g, t; B17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ! J0 k x8 e' p1 y
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 % o2 P8 {' n1 Y& R4 ^" E
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 3 O7 |% y; Q& v! Y' _) n
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
7 ?) \+ s+ B+ h# ]0 V2 m21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
: O/ r# k* K( x! h; |% f22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
& B; b) f! j. o* c- `. u23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 ! n k; f0 A3 M7 L$ F4 z/ [8 p
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
' u( L" K% }& x$ w7 M4 x, z0 ~+ p25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 ) V" B! U5 }% t2 c" r
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 - x/ q0 p6 c9 I* w0 Y+ n+ t
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 3 F3 i5 g, P3 V/ M: d/ c" i
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
1 [: R( p1 @# E& ?, Z' @6 }29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 " j+ t. _3 D+ y# U/ T
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 / b3 g( T+ i; w6 n) v# T
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 ! j6 S8 N7 K8 W- j7 s e( P' `
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 7 Y# h: E6 P1 y) D+ H2 f# x
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
# {# Y6 j, }9 D( E! h34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
]" A* a/ f: k35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ; ?. i. V; @" o; v7 Y2 e7 h
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|