 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
5 B7 e/ X1 p" M4 }, U8 u4 B* J4 }. D! r$ G3 [8 {: k; U; {$ X
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
! a/ }! r k b4 v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。
# Q& p+ f4 s& ~$ W' R可能相比来说,还是不折腾得时候剩的本金要少。: t1 G# f$ l% A1 n! P
具体情况见下表
$ {4 F+ h2 `% r* k1 F1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 , v Y3 g+ X+ s" ^. A- x: e/ \" ?
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
, X1 h* A5 K* _: H* T; F }- U3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 ' H# k) ]9 b6 [# v- p, ?& o
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 7 ~ c( ?* p+ \4 ~" |+ o: S
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
8 }! X/ e! ^8 ?- b6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
" I \" N. ]/ z' B7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 # _4 {6 Y% x3 k+ o
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
, Z# n; \+ f% ?+ n7 G/ S2 ]9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
& ^& v; V a4 o9 ~( e10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
' Q8 h9 {( _9 z9 P8 Z; l4 E, h11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 + z( X0 F& F' \! a
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 ! l: n* `3 _6 i% d
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
4 R; t( A1 c5 d14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 " l s" Y' h5 I
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 - h: e! B$ \ U3 F8 V
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 : h3 N1 M5 v2 p, d. z* e" d Y
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 ( \5 H& ^# p1 U# t+ V. N6 a, d
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 8 R$ z* C# }2 ^3 Z t
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
$ p* p; C, U: w0 j X20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 . ^5 E% }* P; t$ ?; o1 n
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
# N& o" ]; c7 |& m b( Y22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
; H- k0 ?- b# n, v4 K# M- f23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
, R5 E8 q9 t4 q3 U/ u, k6 c24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
" J1 T/ T* j% T! u25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 " w6 {% a( I1 ?3 Q: _; o. P2 \
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
1 ]! T8 V' ^# Z2 A6 h27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 . g, a+ { r8 h. }7 @3 K
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
& C" W" K* ?& A7 u8 R+ n( J# i, B- U- h29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
2 c/ W: r3 [7 r {- T30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 , z8 s& v0 u" w3 d" t3 e
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
2 i; E7 a: _ J) u; K3 b" X7 z32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 ) {% W/ O% ]" \3 R
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 6 G) v- X% U; D Y* x' F* v! ?# I
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
, h- F$ c& j5 `2 H0 }( L9 y+ K35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
) Z1 p- h9 s) E7 f8 V! ^" \$ p$ q9 K36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|