回复 21# heamq
这个应该是正确的了:
loan 40,000.00
interest rate 3.75%
terms 9 yrs
instalment principal interest balance
40000
1 495.37 370.37 125.00 39,629.63 3.75%
2 495.37 370.37 125.00 39,259.26 3.79%
3 495.37 370.37 125.00 38,888.89 3.82%
4 495.37 370.37 125.00 38,518.52 3.86%
5 495.37 370.37 125.00 38,148.15 3.89%
6 495.37 370.37 125.00 37,777.78 3.93%
7 495.37 370.37 125.00 37,407.41 3.97%
8 495.37 370.37 125.00 37,037.04 4.01%
9 495.37 370.37 125.00 36,666.67 4.05%
10 495.37 370.37 125.00 36,296.30 4.09%
11 495.37 370.37 125.00 35,925.93 4.13%
12 495.37 370.37 125.00 35,555.56 4.18%
13 495.37 370.37 125.00 35,185.19 4.22%
14 495.37 370.37 125.00 34,814.82 4.26%
15 495.37 370.37 125.00 34,444.45 4.31%
16 495.37 370.37 125.00 34,074.08 4.35%
17 495.37 370.37 125.00 33,703.71 4.40%
18 495.37 370.37 125.00 33,333.34 4.45%
19 495.37 370.37 125.00 32,962.97 4.50%
20 495.37 370.37 125.00 32,592.60 4.55%
21 495.37 370.37 125.00 32,222.23 4.60%
22 495.37 370.37 125.00 31,851.86 4.66%
23 495.37 370.37 125.00 31,481.49 4.71%
24 495.37 370.37 125.00 31,111.12 4.76%
25 495.37 370.37 125.00 30,740.75 4.82%
26 495.37 370.37 125.00 30,370.38 4.88%
27 495.37 370.37 125.00 30,000.01 4.94%
28 495.37 370.37 125.00 29,629.64 5.00%
29 495.37 370.37 125.00 29,259.27 5.06%
30 495.37 370.37 125.00 28,888.90 5.13%
31 495.37 370.37 125.00 28,518.53 5.19%
32 495.37 370.37 125.00 28,148.16 5.26%
33 495.37 370.37 125.00 27,777.79 5.33%
34 495.37 370.37 125.00 27,407.42 5.40%
35 495.37 370.37 125.00 27,037.05 5.47%
36 495.37 370.37 125.00 26,666.68 5.55%
37 495.37 370.37 125.00 26,296.31 5.62%
38 495.37 370.37 125.00 25,925.94 5.70%
39 495.37 370.37 125.00 25,555.57 5.79%
40 495.37 370.37 125.00 25,185.20 5.87%
41 495.37 370.37 125.00 24,814.83 5.96%
42 495.37 370.37 125.00 24,444.46 6.04%
43 495.37 370.37 125.00 24,074.09 6.14%
44 495.37 370.37 125.00 23,703.72 6.23%
45 495.37 370.37 125.00 23,333.35 6.33%
46 495.37 370.37 125.00 22,962.98 6.43%
47 495.37 370.37 125.00 22,592.61 6.53%
48 495.37 370.37 125.00 22,222.24 6.64%
49 495.37 370.37 125.00 21,851.87 6.75%
50 495.37 370.37 125.00 21,481.50 6.86%
51 495.37 370.37 125.00 21,111.13 6.98%
52 495.37 370.37 125.00 20,740.76 7.11%
53 495.37 370.37 125.00 20,370.39 7.23%
54 495.37 370.37 125.00 20,000.02 7.36%
55 495.37 370.37 125.00 19,629.65 7.50%
56 495.37 370.37 125.00 19,259.28 7.64%
57 495.37 370.37 125.00 18,888.91 7.79%
58 495.37 370.37 125.00 18,518.54 7.94%
59 495.37 370.37 125.00 18,148.17 8.10%
60 495.37 370.37 125.00 17,777.80 8.27%
61 495.37 370.37 125.00 17,407.43 8.44%
62 495.37 370.37 125.00 17,037.06 8.62%
63 495.37 370.37 125.00 16,666.69 8.80%
64 495.37 370.37 125.00 16,296.32 9.00%
65 495.37 370.37 125.00 15,925.95 9.20%
66 495.37 370.37 125.00 15,555.58 9.42%
67 495.37 370.37 125.00 15,185.21 9.64%
68 495.37 370.37 125.00 14,814.84 9.88%
69 495.37 370.37 125.00 14,444.47 10.12%
70 495.37 370.37 125.00 14,074.10 10.38%
71 495.37 370.37 125.00 13,703.73 10.66%
72 495.37 370.37 125.00 13,333.36 10.95%
73 495.37 370.37 125.00 12,962.99 11.25%
74 495.37 370.37 125.00 12,592.62 11.57%
75 495.37 370.37 125.00 12,222.25 11.91%
76 495.37 370.37 125.00 11,851.88 12.27%
77 495.37 370.37 125.00 11,481.51 12.66%
78 495.37 370.37 125.00 11,111.14 13.06%
79 495.37 370.37 125.00 10,740.77 13.50%
80 495.37 370.37 125.00 10,370.40 13.97%
81 495.37 370.37 125.00 10,000.03 14.46%
82 495.37 370.37 125.00 9,629.66 15.00%
83 495.37 370.37 125.00 9,259.29 15.58%
84 495.37 370.37 125.00 8,888.92 16.20%
85 495.37 370.37 125.00 8,518.55 16.87%
86 495.37 370.37 125.00 8,148.18 17.61%
87 495.37 370.37 125.00 7,777.81 18.41%
88 495.37 370.37 125.00 7,407.44 19.29%
89 495.37 370.37 125.00 7,037.07 20.25%
90 495.37 370.37 125.00 6,666.70 21.32%
91 495.37 370.37 125.00 6,296.33 22.50%
92 495.37 370.37 125.00 5,925.96 23.82%
93 495.37 370.37 125.00 5,555.59 25.31%
94 495.37 370.37 125.00 5,185.22 27.00%
95 495.37 370.37 125.00 4,814.85 28.93%
96 495.37 370.37 125.00 4,444.48 31.15%
97 495.37 370.37 125.00 4,074.11 33.75%
98 495.37 370.37 125.00 3,703.74 36.82%
99 495.37 370.37 125.00 3,333.37 40.50%
100 495.37 370.37 125.00 2,963.00 45.00%
101 495.37 370.37 125.00 2,592.63 50.62%
102 495.37 370.37 125.00 2,222.26 57.86%
103 495.37 370.37 125.00 1,851.89 67.50%
104 495.37 370.37 125.00 1,481.52 81.00%
105 495.37 370.37 125.00 1,111.15 101.25%
106 495.37 370.37 125.00 740.78 135.00%
107 495.37 370.37 125.00 370.41 202.49%
108 495.37 370.41 125.00 0.00 404.96%
total 40,000.00 13,500.00
有钱的话越早投资就越好,到后來的时候就直接settle掉好了。
其实我想讲的是,很多人说有钱的话就直接给多一点头期或者直接用cash买车,但我不认同他们说的。。
如果手上有50k cash,两个选择,直接买车或者贷款,我会选择后者一边贷款然后一边去投资,借低利率去做高回酬的投资。
这次学到东西了,虽然一直以来都知道flat rate其实是比较高的,但一直都沒有仔细去研究。。
想请问一下flat rate真正的Effective APR是怎样算出来的? |