|
|
月份 | 贷实际款本金 | 手续费 | 月息 | 年化 | | 1 | ¥120,000 | ¥384 | 0.32% | 3.84% | | 2 | ¥110,000 | ¥384 | 0.35% | 4.19% | | 3 | ¥100,000 | ¥384 | 0.38% | 4.61% | | 4 | ¥90,000 | ¥384 | 0.43% | 5.12% | | 5 | ¥80,000 | ¥384 | 0.48% | 5.76% | | 6 | ¥70,000 | ¥384 | 0.55% | 6.58% | | 7 | ¥60,000 | ¥384 | 0.64% | 7.68% | | 8 | ¥50,000 | ¥384 | 0.77% | 9.22% | | 9 | ¥40,000 | ¥384 | 0.96% | 11.52% | | 10 | ¥30,000 | ¥384 | 1.28% | 15.36% | | 11 | ¥20,000 | ¥384 | 1.92% | 23.04% | | 12 | ¥10,000 | ¥384 | 3.84% | 46.08% | 哎呀我还没有学会IRR的用法,我用土法列表给你看,
第一个月,你的本金是12万,手续费384,月息是0.32%,年化0.32%×12=3.84%
第二个月,你的本金减少为11万,手续费384,月息=384/110000=0.35%,年化=0.35%×12=4.19%
第三个月,你的本金减少为10万,手续费384,月息=384/100000=0.38%,年化=0.38%×12=4.61%
.
.
.
.
.
.
最后一次还款,你的本金只有1万,手续费仍然是384,月息=384/10000=3.84%,年化=3.84%×12=46.08%
我也不知道最后的年化应该怎么算,我再接着学IRR。
|
|