 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 2 a& ]5 a. Z2 D2 u; w, E, }
' }3 s" v- [# Q& G5 _% a4 _
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2- b$ d0 n7 D5 s$ e' t" {
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。 d& Z/ Y5 u5 l6 a9 a# `
可能相比来说,还是不折腾得时候剩的本金要少。
" V W# O) P/ R3 d具体情况见下表1 W) `8 [' f0 L& a# x4 a
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
G1 U( B$ D% D4 }: }2 B2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 : e t6 ^# `# k
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 5 e5 y* M5 c. j3 ?: C. ~
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
1 t( ?- j' ^, h3 I4 K4 F5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
( X( {- d' e3 M6 c6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 , C/ i% p, N* W q7 G
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 3 d7 C9 F! s$ g" V4 L( q
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 ) i6 ~. @7 D! B. G8 G) w
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
; u* L2 C5 q8 s* B- w10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 0 }3 h8 x! y3 }* e9 A Y, [, O
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
9 u) l$ }5 H$ c, Y/ L+ d12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 9 D) z& k6 R( {+ l% N f
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
* q) M0 A {1 U( g14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
% M' C8 `# G5 p9 N, q, ]+ [/ t15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
3 S4 B4 n4 s; a16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 / }& p7 l" S5 E6 O6 ?1 s9 z; L
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
) H) B& `; A* x) h |% n6 s" t2 V18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
n# P c& P# K19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
5 X8 i/ @7 i+ B! ~3 y20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
' u2 d) B; u* p$ p0 U1 F3 Y21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 5 g$ _$ X# {) c' }0 ^7 j4 g
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
) G7 C" k. \6 |! G# G3 L23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 . {2 M; q% M; |. x. G1 w( l9 L: L
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 * y- k/ l3 d. b$ P' n1 I6 [6 x
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 # L1 t& T1 @) E8 I
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
+ H: o! W0 h( [4 Y7 q27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
' Q: o" B, E2 d7 A2 w7 W28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 : _( y; j+ j( u* g( A) F
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 6 B& C) l- a2 G+ V
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
( B* b6 X: q. C+ d5 Z31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
4 l# m9 M6 K) a7 N( ~32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
2 T4 `6 k! H: U5 n% \33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
4 u, z0 V. ~; B" P34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 5 l# }, Y0 n% u
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
' k! _& K0 R* G3 W* I36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|