상각 계산기

계산 입력

Loan Amount:

Annual Interest Rate (%):

Loan Term:

Years Months

공식

결과

Monthly Payment

₩3,575

Loan Amount	₩100,000
Annual Interest Rate	5.50%
Loan Term	2 years and 6 months (30 total months)
Total Interest	₩7,261
Total Cost	₩107,261

Annual Amortization Schedule

Year	Principal Paid	Interest Paid	Total Paid	Remaining Balance
1	₩38,362	₩4,543	₩42,904	₩61,638
2	₩40,526	₩2,379	₩42,904	₩21,112
3	₩21,112	₩340	₩21,452	₩0

Monthly Amortization Schedule

Payment #	Payment	Principal	Interest	Remaining Balance
1	₩3,575	₩3,117	₩458	₩96,883
2	₩3,575	₩3,131	₩444	₩93,752
3	₩3,575	₩3,146	₩430	₩90,606
4	₩3,575	₩3,160	₩415	₩87,446
5	₩3,575	₩3,175	₩401	₩84,271
6	₩3,575	₩3,189	₩386	₩81,082
7	₩3,575	₩3,204	₩372	₩77,878
8	₩3,575	₩3,218	₩357	₩74,660
9	₩3,575	₩3,233	₩342	₩71,427
10	₩3,575	₩3,248	₩327	₩68,179
11	₩3,575	₩3,263	₩312	₩64,916
12	₩3,575	₩3,278	₩298	₩61,638
13	₩3,575	₩3,293	₩283	₩58,345
14	₩3,575	₩3,308	₩267	₩55,037
15	₩3,575	₩3,323	₩252	₩51,714
16	₩3,575	₩3,338	₩237	₩48,376
17	₩3,575	₩3,354	₩222	₩45,022
18	₩3,575	₩3,369	₩206	₩41,653
19	₩3,575	₩3,384	₩191	₩38,269
20	₩3,575	₩3,400	₩175	₩34,869
21	₩3,575	₩3,416	₩160	₩31,453
22	₩3,575	₩3,431	₩144	₩28,022
23	₩3,575	₩3,447	₩128	₩24,575
24	₩3,575	₩3,463	₩113	₩21,112
25	₩3,575	₩3,479	₩97	₩17,634
26	₩3,575	₩3,495	₩81	₩14,139
27	₩3,575	₩3,511	₩65	₩10,629
28	₩3,575	₩3,527	₩49	₩7,102
29	₩3,575	₩3,543	₩33	₩3,559
30	₩3,575	₩3,559	₩16	₩0