
发布于:2020-06-25

答:贷款28万,二十年(240期),等额本息法(等额本息还款)还款、且按揭款=2300元。
根据:按揭款=[贷款本钱×月利率×(1月利率)^还款月数]÷[(1月利率)^还款月数-1]
得:2300=(280000*月利率*(1月利率)^240)/((1月利率)^240-1)
解得:月利率=0.64648%,即年化利率7.75778%,等于实行那时候标准年化利率6.55%上调18.4394%,按该年利率不会改变测算,预估二十年的总贷款利息为240*2300-280000=27200零元。
已还款2年,已还贷款本钱为12673.32元(详细:注),已还贷款利息为24*2300-12673.32=42526.39元,这时再提早还款十万元,则:贷款账户余额为280000-12673.32-100000=167326.68元,剩下贷款限期为18年(216期),得:按揭款=[贷款本钱×月利率×(1月利率)^还款月数]÷[(1月利率)^还款月数-1]=(167326.68*0.64648%*(10.64648%)^216)/((10.64648%)^216-1)=1439.63元,预估剩下18年共要付贷款利息为1439.63*216-167326.68=143633.4元。
得:按揭款比之前降低了2300-1439.63=860.37元;总贷款利息能够节约272000-42526.39-143633.4=85840.21元。注:前2年还款清单以下:
期次本钱贷款利息各期额度账户余额
1489.851,810.152,300.00279,510.15
2493.021,806.982,300.00279,017.13
3496.211,803.792,300.00278,520.92
4499.411,800.592,300.00278,021.51
5502.641,797.362,300.00277,518.87
6505.891,794.112,300.00277,012.98
7509.161,790.842,300.00276,503.82
8512.451,787.552,300.00275,991.37
9515.771,784.232,300.00275,475.60
10519.101,780.902,300.00274,956.50
11522.461,777.542,300.00274,434.04
12525.831,774.172,300.00273,908.21
13529.231,770.772,300.00273,378.98
14532.651,767.352,300.00272,846.33
15536.101,763.902,300.00272,310.23
16539.561,760.442,300.00271,770.67
17543.051,756.952,300.00271,227.62
18546.561,753.442,300.00270,681.06
19550.101,749.902,300.00270,130.96
20553.651,746.352,300.00269,577.31
21557.231,742.772,300.00269,020.08
22560.831,739.172,300.00268,459.25
23564.461,735.542,300.00267,894.79
24568.111,731.892,300.00267,326.68


- 没车没房怎么贷款30万?
1个回答
- 贷款还不上怎么办?
1个回答
- 贷款提前还款利息怎么算?
1个回答
- 2020最新贷款利率是多少?
1个回答
- 银行贷款利息怎么算?
1个回答
- 银行贷款利率是多少?
1个回答
- 征信不好怎么贷款
1个回答
- 个人贷款可以贷多少
1个回答
- 贷款逾期多久会影响征信
1个回答
- 建设银行贷款要什么条件?
1个回答
