|
发表于 13-2-2018 04:18 PM
|
显示全部楼层
本帖最后由 teachew 于 13-2-2018 04:24 PM 编辑
我已经算到了!!!!!!!!!!!!!!!!!!
Schedule
start principal start balance interest end balance end principal
01 $100,000.00 $100,000.00 $ 7,000.00 $107,000.00 $100,000.00
02 $100,000.00 $107,000.00 $ 7,490.00 $114,490.00 $100,000.00
03 $100,000.00 $114,490.00 $ 8,014.30 $122,504.30 $100,000.00
04 $100,000.00 $122,504.30 $ 8,575.30 $131,079.60 $100,000.00
05 $100,000.00 $131,079.60 $ 9,175.57 $140,255.17 $100,000.00
06 $100,000.00 $140,255.17 $ 9,817.86 $150,073.04 $100,000.00
07 $100,000.00 $150,073.04 $10,505.11 $160,578.15 $100,000.00
08 $100,000.00 $160,578.15 $11,240.47 $171,818.62 $100,000.00
09 $100,000.00 $171,818.62 $12,027.30 $183,845.92 $100,000.00
10 $100,000.00 $183,845.92 $12,869.21 $196,715.14 $100,000.00
11 $100,000.00 $196,715.14 $13,770.06 $210,485.20 $100,000.00
12 $100,000.00 $210,485.20 $14,733.96 $225,219.16 $100,000.00
13 $100,000.00 $225,219.16 $15,765.34 $240,984.50 $100,000.00
14 $100,000.00 $240,984.50 $16,868.92 $257,853.42 $100,000.00
15 $100,000.00 $257,853.42 $18,049.74 $275,903.15 $100,000.00
16 $100,000.00 $275,903.15 $19,313.22 $295,216.37 $100,000.00
17 $100,000.00 $295,216.37 $20,665.15 $315,881.52 $100,000.00
18 $100,000.00 $315,881.52 $22,111.71 $337,993.23 $100,000.00
19 $100,000.00 $337,993.23 $23,659.53 $361,652.75 $100,000.00
20 $100,000.00 $361,652.75 $25,315.69 $386,968.45 $100,000.00
21 $100,000.00 $386,968.45 $27,087.79 $414,056.24 $100,000.00
22 $100,000.00 $414,056.24 $28,983.94 $443,040.17 $100,000.00
23 $100,000.00 $443,040.17 $31,012.81 $474,052.99 $100,000.00
24 $100,000.00 $474,052.99 $33,183.71 $507,236.70 $100,000.00
25 $100,000.00 $507,236.70 $35,506.57 $542,743.26 $100,000.00
26 $100,000.00 $542,743.26 $37,992.03 $580,735.29 $100,000.00
27 $100,000.00 $580,735.29 $40,651.47 $621,386.76 $100,000.00
28 $100,000.00 $621,386.76 $43,497.07 $664,883.84 $100,000.00
29 $100,000.00 $664,883.84 $46,541.87 $711,425.70 $100,000.00
30 $100,000.00 $711,425.70 $49,799.80 $761,225.50 $100,000.00
如果你30岁时,户口有100k
什么都不用做,60岁时,户口达不到800k!!!!!!!!!!!!!!!!!!
这是水母说谎骗出来的!用超自然数学方程式!!!!!!!!!!!!!!!!!!
怎可能让你安心养老?哪可能每个月 RM6,666 !!!!!!!!!!!!!!!!!!
水母说谎!!!!大老千!!!!!!!!!!!!!!!!!!
|
|