 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
' v4 V! M0 a( N7 T; p9 @+ ~! I' n2 s _. \2 v' f7 t2 P0 k- F( u
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
1 W3 K6 D9 H; p* t* 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。
" |5 A9 `# }; f4 d可能相比来说,还是不折腾得时候剩的本金要少。7 [" x! I! C- E9 K
具体情况见下表7 K6 [6 t* a, S# c" i5 y/ V" E: G8 N
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 , g( k9 ]+ X1 l! X( ~0 j
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 0 N3 v; s8 g9 z
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 / H- U2 N; H# V7 `! Y) ?* o, B
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 9 |! D6 ]6 C, g" t b
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
0 L9 N3 j; n1 v6 \! s6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
) P& `$ z# Y, P' c: q7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 / c p( }! o3 I0 k0 \) G2 Y6 n
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 x0 y6 }5 H$ S3 P
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
* ~/ I# M$ l7 @; W" Y, N10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 7 }+ p! A9 u& i; G( F7 k
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 ) r5 C4 G8 }/ }% A$ j$ n
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
% v2 H" Q1 V( G- R13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 c$ O' {; S! ~
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
+ P$ a# J( y( N v15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 # g* i) N: w- }5 `
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 2 T) U# k" L' a& D2 J
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
+ X! B# t/ C% s; p18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
6 X- u. Q: o, t; o+ x* D' C9 G$ U19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 $ H% X$ s3 b/ u7 E/ x9 i9 W
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 & o6 v' C8 Z: z, B# } c% S) T
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
( r, P4 }# V0 N3 }1 y3 I4 {. J22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
. o4 t+ L2 v4 P) g* w( P5 G23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
2 w& j( ~, O1 k' r7 M; L24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
9 w o1 E* C& U2 i25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
( p6 {) @/ T$ D7 u$ M26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 6 L' q6 }; y& g4 w* r
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 5 V- _' }: U5 A; W4 {
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 * B9 z/ L; F* B% ~
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 0 K( x& i. p g) w% \5 o6 C! S# |+ C
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 + n V. q6 U5 W4 u% p% m
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
2 x' Y2 c. Q% c [' M2 e* J8 p32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
/ z _1 F" s( E# |4 K" D( w7 o33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 # p6 z( U1 \$ F, U: \9 b. R
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 ) f2 X, |# i+ O
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 7 P3 }6 P- ~- p8 U
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|