利息计算
借款额度:50,000元
利息金额:10,000元
借款期限:1年
利率 = 利息金额 / (借款额度 × 借款期限)× 100%
= 10,000 / (50,000 × 1)× 100%
= 20%
还款方式
假设每月等额还款,共还 12 期,则每月应还本息为:
每月应还本息 = (借款额度 + 利息金额)/ 借款期限
= (50,000 + 10,000)/ 12
= 5,000 元
每月还款计划如下:
期数 | 月初余额 | 每月还款 | 利息 | 本金 | 年末余额 |
---|---|---|---|---|---|
1 | 50,000 | 5,000 | 833.33 | 4,166.67 | 45,833.33 |
2 | 45,833.33 | 5,000 | 764.58 | 4,235.42 | 41,597.91 |
3 | 41,597.91 | 5,000 | 695.83 | 4,304.17 | 37,293.74 |
4 | 37,293.74 | 5,000 | 627.06 | 4,372.94 | 32,920.80 |
5 | 32,920.80 | 5,000 | 558.29 | 4,441.71 | 28,479.09 |
6 | 28,479.09 | 5,000 | 489.55 | 4,510.45 | 23,968.64 |
7 | 23,968.64 | 5,000 | 420.82 | 4,579.18 | 19,389.46 |
8 | 19,389.46 | 5,000 | 352.08 | 4,647.92 | 14,741.54 |
9 | 14,741.54 | 5,000 | 283.35 | 4,716.65 | 10,024.89 |
10 | 10,024.89 | 5,000 | 214.60 | 4,785.40 | 5,239.49 |
11 | 5,239.49 | 5,000 | 145.84 | 4,854.16 | 385.33 |
12 | 385.33 | 5,000 | 77.07 | 4,922.93 | 0 |