 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
0 L" z. @6 p* ^7 S0 g! _, L" \; u# ]4 q
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.21 f' p# _/ ]' G0 w" a/ m0 E
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。# N" R" A. ^6 [" b* w, T
可能相比来说,还是不折腾得时候剩的本金要少。" j8 m/ c; Z" i; t6 ? [
具体情况见下表1 y, X8 X" l6 N! ` `
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
) S1 O9 O- {- r: v L2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 % b& g* ~* {1 h4 E4 a8 L3 J5 V$ d
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
5 W6 s: L, Y/ \! w+ Z' X4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
' V; {) F! }! X8 P7 u$ s5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
0 b; u/ m: \8 b+ A2 M" f6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 O4 F2 n6 `! B# ~( r7 i q) ]
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
* t2 }, i0 o3 T8 A8 h. n. w5 Z0 S8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
; Q7 e h4 q9 U& v9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ! G8 a$ J7 |2 I. |. j J; a6 u( m
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 : |7 z% p) q' J, D7 L
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 3 b& O" F8 c3 S# J* n/ ]1 @& y: ^" T" P
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 9 E" Z; H# y1 x5 n; K+ I
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 4 { L+ P# j7 ]; \( P3 M
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 " w$ G; @# @/ E. T
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 " u% L1 C# h1 q2 h0 k
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
: J& Y: P9 _! q; f! c' T17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
, L/ [2 p) d9 L18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
. M1 V$ p& w5 ~; i3 c19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
$ ] x# a: M/ J; d5 i4 e20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
+ d0 ~$ V( y) q* p# g* W ~21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 & X$ T* C8 B6 M* v/ R! K
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
. K! r% {% U2 j4 S0 \23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
# F% P; _4 Z$ I; p8 I. k# R24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
( H' @* ^- q1 R( A1 \3 l/ d/ F25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
9 p n0 f+ D! T26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 + b# h( s/ }- M6 g, U
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
[. D0 f( G# o28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
' n- ~( [8 l. A' ^" g2 `5 R- |. c$ {29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 9 Z) l( ^) H) Y. w
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
) G3 V' V* F9 A5 j1 q31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
: e, G$ }% b) ?% P32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
/ T( t2 B2 |1 d9 z( h$ ^33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
/ S& G5 T2 j A M% f34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 . P8 w4 `0 J7 Z
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 * \9 L N5 L+ n, Z# K
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|