Discount Rate | 3.00% | |
Year | Pay (500/w) | Pay (250/w) |
26,000.00 | 13,000.00 | |
0 | 26,000.00 | 13,000.00 |
1 | 25,242.72 | 12,621.36 |
2 | 24,507.49 | 12,253.75 |
3 | 23,793.68 | 11,896.84 |
4 | 23,100.66 | 11,550.33 |
5 | 22,427.83 | 11,213.91 |
6 | 21,774.59 | 10,887.30 |
7 | 21,140.38 | 10,570.19 |
8 | 20,524.64 | 10,262.32 |
9 | 19,926.84 | 9,963.42 |
10 | 19,346.44 | 9,673.22 |
11 | 18,782.95 | 9,391.48 |
12 | 18,235.88 | 9,117.94 |
13 | 17,704.73 | 8,852.37 |
14 | 17,189.06 | 8,594.53 |
15 | 16,688.41 | 8,344.21 |
16 | 8,101.17 | |
17 | 7,865.21 | |
18 | 7,636.13 | |
19 | 7,413.72 | |
20 | 7,197.78 | |
21 | 6,988.14 | |
22 | 6,784.60 | |
23 | 6,586.99 | |
24 | 6,395.14 | |
25 | 6,208.87 | |
26 | 6,028.03 | |
27 | 5,852.46 | |
28 | 5,682.00 | |
29 | 5,516.50 | |
30 | 5,355.83 | |
PV | 362,386.31 | 280,805.74 |
DDD888 发表于 2021-5-19 09:53
当然不是啦,你可以想一下,把贷款时间减小到为0,会如何啊?
Save / yr | 5,200.00 | |
Interest Rate | 3% | |
30 | 0 | 5,200.00 |
31 | 1 | 5,200.00 |
32 | 2 | 10,556.00 |
33 | 3 | 16,072.68 |
34 | 4 | 21,754.86 |
35 | 5 | 27,607.51 |
36 | 6 | 33,635.73 |
37 | 7 | 39,844.80 |
38 | 8 | 46,240.15 |
39 | 9 | 52,827.35 |
40 | 10 | 59,612.17 |
41 | 11 | 66,600.54 |
42 | 12 | 73,798.55 |
43 | 13 | 81,212.51 |
44 | 14 | 88,848.89 |
45 | 15 | 96,714.35 |
46 | 16 | 104,815.78 |
47 | 17 | 113,160.26 |
48 | 18 | 121,755.06 |
49 | 19 | 130,607.72 |
50 | 20 | 139,725.95 |
51 | 21 | 149,117.73 |
52 | 22 | 158,791.26 |
53 | 23 | 168,755.00 |
54 | 24 | 179,017.65 |
55 | 25 | 189,588.17 |
56 | 26 | 200,475.82 |
57 | 27 | 211,690.09 |
58 | 28 | 223,240.80 |
59 | 29 | 235,138.02 |
60 | 30 | 247,392.16 |
61 | 31 | 260,013.93 |
62 | 32 | 273,014.34 |
63 | 33 | 286,404.77 |
64 | 34 | 300,196.92 |
65 | 35 | 314,402.83 |
CN-Ric 发表于 2021-5-19 12:25
我举得例子是因为这个帖子:http://bbs.skykiwi.com/forum.php?mod=viewthread&tid=4026174&extra=page%3D ...
angelee123 发表于 2021-5-19 10:44
我觉得不是说多还钱,而是在保持现金流动性的情况下,如果没有比较好的投资机会和眼光,或者不愿意承担风 ...
CN-Ric 发表于 2021-5-19 12:25
我举得例子是因为这个帖子:http://bbs.skykiwi.com/forum.php?mod=viewthread&tid=4026174&extra=page%3D ...
FV | NFV | |||
Rate | 3% | |||
Save | 500/w | 250/w | 500/w | 250/w |
26000/y | 13000/y | 26000/y | 13000/y | |
1 | 26,000.00 | 13,000.00 | 0.00 | 0.00 |
2 | 52,780.00 | 26,390.00 | 780.00 | 390.00 |
3 | 80,363.40 | 40,181.70 | 2,363.40 | 1,181.70 |
4 | 108,774.30 | 54,387.15 | 4,774.30 | 2,387.15 |
5 | 138,037.53 | 69,018.77 | 8,037.53 | 4,018.77 |
6 | 168,178.66 | 84,089.33 | 12,178.66 | 6,089.33 |
7 | 199,224.02 | 99,612.01 | 17,224.02 | 8,612.01 |
8 | 231,200.74 | 115,600.37 | 23,200.74 | 11,600.37 |
9 | 264,136.76 | 132,068.38 | 30,136.76 | 15,068.38 |
10 | 298,060.86 | 149,030.43 | 38,060.86 | 19,030.43 |
11 | 333,002.69 | 166,501.34 | 47,002.69 | 23,501.34 |
12 | 368,992.77 | 184,496.38 | 56,992.77 | 28,496.38 |
13 | 406,062.55 | 203,031.28 | 68,062.55 | 34,031.28 |
14 | 444,244.43 | 222,122.21 | 80,244.43 | 40,122.21 |
15 | 483,571.76 | 241,785.88 | 93,571.76 | 46,785.88 |
16 | 524,078.91 | 262,039.46 | 108,078.91 | 54,039.46 |
17 | 282,900.64 | 61,900.64 | ||
18 | 304,387.66 | 70,387.66 | ||
19 | 326,519.29 | 79,519.29 | ||
20 | 349,314.87 | 89,314.87 | ||
21 | 372,794.31 | 99,794.31 | ||
22 | 396,978.14 | 110,978.14 | ||
23 | 421,887.49 | 122,887.49 | ||
24 | 447,544.11 | 135,544.11 | ||
25 | 473,970.44 | 148,970.44 | ||
26 | 501,189.55 | 163,189.55 | ||
27 | 529,225.24 | 178,225.24 | ||
28 | 558,101.99 | 194,101.99 | ||
29 | 587,845.05 | 210,845.05 | ||
30 | 618,480.40 | 228,480.40 | ||
31 | 650,034.82 | 247,034.82 |
FV | NFV | |||
Rate | 3% | |||
Annually | 1,000.00 | 100.00 | 1,000.00 | 100.00 |
1 | 1,030.00 | 100.00 | 0.00 | |
2 | 1,060.90 | 203.00 | 3.00 | |
3 | 1,092.73 | 309.09 | 9.09 | |
4 | 1,125.51 | 418.36 | 18.36 | |
5 | 1,159.27 | 530.91 | 30.91 | |
6 | 1,194.05 | 646.84 | 46.84 | |
7 | 1,229.87 | 766.25 | 66.25 | |
8 | 1,266.77 | 889.23 | 89.23 | |
9 | 1,304.77 | 1,015.91 | 115.91 | |
10 | 1,343.92 | 1,146.39 | 343.92 | 146.39 |
CN-Ric 发表于 2021-5-19 15:35
我实在不知道你这两个怎么做到"就好比"?
同样的面值100元10年后的价值当然比29年后高, 这没毛病.
但是你 ...
北岛黑蜻蜓 发表于 2021-5-19 18:16
要是买房的人40岁,还贷30年,前15年都享受着很小的压力尽情享受,50多岁的时候病了,没多少收入但是还得 ...
CN-Ric 发表于 2021-5-20 10:53
我们回到最初的问题, 原帖讨论的是250交30年和500交15年哪个更好, 我的回答是250交30年更好, 我通过我的 ...
欢迎光临 新西兰天维网社区 (http://bbs.skykiwi.com/) | Powered by Discuz! X2 |