在Python循环中计算余额和每月付款

Question

balance = 4213
annualInterestRate = 0.2
monthlyPaymentRate =0.04
monthInterestRate = annualInterestRate / 12
monthlyPayment = (monthlyPaymentRate*balance)
newBalance= (balance-monthlyPayment) * (1 + monthInterestRate)
month = 0
while month < 12:
    month += 1
    newBalance=(balance-monthlyPayment)*(1 + monthInterestRate)
    balance = newBalance
    monthlyPayment = (monthlyPaymentRate*newBalance)

    print ("Month: " + str(month))
    print ("Minimum monthly payment: " + str(round(monthlyPayment,2)))
    print ("Remaining balance: " + str(round(newBalance, 2)))

所以，我有上面的代码，我试图让它显示下面的输出：

Month: 1
Minimum monthly payment: 168.52
Remaining balance: 4111.89
Month: 2
Minimum monthly payment: 164.48
Remaining balance: 4013.2
Month: 3
Minimum monthly payment: 160.53
Remaining balance: 3916.89
Month: 4
Minimum monthly payment: 156.68
Remaining balance: 3822.88
Month: 5
Minimum monthly payment: 152.92
Remaining balance: 3731.13
Month: 6
Minimum monthly payment: 149.25
Remaining balance: 3641.58
Month: 7
Minimum monthly payment: 145.66
Remaining balance: 3554.19
Month: 8
Minimum monthly payment: 142.17
Remaining balance: 3468.89
Month: 9
Minimum monthly payment: 138.76
Remaining balance: 3385.63
Month: 10
Minimum monthly payment: 135.43
Remaining balance: 3304.38
Month: 11
Minimum monthly payment: 132.18
Remaining balance: 3225.07
Month: 12
Minimum monthly payment: 129.0
Remaining balance: 3147.67
Total paid: 1775.55
Remaining balance: 3147.67

出于某种原因，我总是得到下面的结果而不是上面的。。。有人能告诉我我做错了什么吗？非常感谢你！

Month: 1
Minimum monthly payment: 164.48
Remaining balance: 4111.89
Month: 2
Minimum monthly payment: 160.53
Remaining balance: 4013.2
Month: 3
Minimum monthly payment: 156.68
Remaining balance: 3916.89
Month: 4
Minimum monthly payment: 152.92
Remaining balance: 3822.88
Month: 5
Minimum monthly payment: 149.25
Remaining balance: 3731.13
Month: 6
Minimum monthly payment: 145.66
Remaining balance: 3641.58
Month: 7
Minimum monthly payment: 142.17
Remaining balance: 3554.19
Month: 8
Minimum monthly payment: 138.76
Remaining balance: 3468.89
Month: 9
Minimum monthly payment: 135.43
Remaining balance: 3385.63
Month: 10
Minimum monthly payment: 132.18
Remaining balance: 3304.38
Month: 11
Minimum monthly payment: 129.0
Remaining balance: 3225.07
Month: 12
Minimum monthly payment: 125.91
Remaining balance: 3147.67

Answer 1

你的月供是一个月的假。

在您的计算中，每月付款（monthlyPayment）是根据新的余额（newBalance）或在您付款之后计算的。