스크랩 내집 마련 별거있나? 대출한번 하면 됨

[하슬라]

'1억5천만원을/ 현재 시중 제1금융권 주택담보대출 평균금리 연 3.9%

로/ 대출기간 30년동안' 대출받는다고 가정을 하였을 때...

매 월 납부하셔야 하는 대출이자와 대출원금은 아래의 표와 같으니,

(*상환방식은 원리금균등상환방식)

 

  원리금균등 상환방식일 경우

 (대출원금과 이자의 합계가 대출 전 기간 동안 일치하도록 계산 해, 매 월 정해진 금액을 상환하는 방식입니다.)

대출금	150,000,000 원
대출금리	연 3.9 %
대출기간	360 개월
상환방법	원리금균등상환
총이자	104,700,830 원

No	상환금(원금+이자)	납입원금	이자	납입원금계	잔금
1	707,502	220,002	487,500	220,002	149,779,998
2	707,502	220,717	486,785	440,720	149,559,280
3	707,502	221,435	486,068	662,154	149,337,846
4	707,502	222,154	485,348	884,309	149,115,691
5	707,502	222,876	484,626	1,107,185	148,892,815
6	707,502	223,601	483,902	1,330,786	148,669,214
7	707,502	224,327	483,175	1,555,113	148,444,887
8	707,502	225,056	482,446	1,780,169	148,219,831
9	707,502	225,788	481,714	2,005,957	147,994,043
10	707,502	226,522	480,981	2,232,479	147,767,521
11	707,502	227,258	480,244	2,459,737	147,540,263
12	707,502	227,996	479,506	2,687,733	147,312,267
13	707,502	228,737	478,765	2,916,471	147,083,529
14	707,502	229,481	478,021	3,145,951	146,854,049
15	707,502	230,227	477,276	3,376,178	146,623,822
16	707,502	230,975	476,527	3,607,153	146,392,847
17	707,502	231,726	475,777	3,838,879	146,161,121
18	707,502	232,479	475,024	4,071,357	145,928,643
19	707,502	233,234	474,268	4,304,591	145,695,409
20	707,502	233,992	473,510	4,538,584	145,461,416
21	707,502	234,753	472,750	4,773,336	145,226,664
22	707,502	235,516	471,987	5,008,852	144,991,148
23	707,502	236,281	471,221	5,245,133	144,754,867
24	707,502	237,049	470,453	5,482,182	144,517,818
25	707,502	237,819	469,683	5,720,001	144,279,999
26	707,502	238,592	468,910	5,958,594	144,041,406
27	707,502	239,368	468,135	6,197,961	143,802,039
28	707,502	240,146	467,357	6,438,107	143,561,893
29	707,502	240,926	466,576	6,679,033	143,320,967
30	707,502	241,709	465,793	6,920,742	143,079,258
31	707,502	242,495	465,008	7,163,237	142,836,763
32	707,502	243,283	464,219	7,406,520	142,593,480
33	707,502	244,073	463,429	7,650,594	142,349,406
34	707,502	244,867	462,636	7,895,460	142,104,540
35	707,502	245,663	461,840	8,141,123	141,858,877
36	707,502	246,461	461,041	8,387,584	141,612,416
37	707,502	247,262	460,240	8,634,846	141,365,154
38	707,502	248,066	459,437	8,882,911	141,117,089
39	707,502	248,872	458,631	9,131,783	140,868,217
40	707,502	249,681	457,822	9,381,464	140,618,536
41	707,502	250,492	457,010	9,631,956	140,368,044
42	707,502	251,306	456,196	9,883,262	140,116,738
43	707,502	252,123	455,379	10,135,385	139,864,615
44	707,502	252,942	454,560	10,388,327	139,611,673
45	707,502	253,764	453,738	10,642,091	139,357,909
46	707,502	254,589	452,913	10,896,681	139,103,319
47	707,502	255,417	452,086	11,152,097	138,847,903
48	707,502	256,247	451,256	11,408,344	138,591,656
49	707,502	257,079	450,423	11,665,423	138,334,577
50	707,502	257,915	449,587	11,923,338	138,076,662
51	707,502	258,753	448,749	12,182,091	137,817,909
52	707,502	259,594	447,908	12,441,685	137,558,315
53	707,502	260,438	447,065	12,702,123	137,297,877
54	707,502	261,284	446,218	12,963,407	137,036,593
55	707,502	262,133	445,369	13,225,541	136,774,459
56	707,502	262,985	444,517	13,488,526	136,511,474
57	707,502	263,840	443,662	13,752,366	136,247,634
58	707,502	264,697	442,805	14,017,064	135,982,936
59	707,502	265,558	441,945	14,282,621	135,717,379
60	707,502	266,421	441,081	14,549,042	135,450,958
61	707,502	267,287	440,216	14,816,329	135,183,671
62	707,502	268,155	439,347	15,084,484	134,915,516
63	707,502	269,027	438,475	15,353,511	134,646,489
64	707,502	269,901	437,601	15,623,412	134,376,588
65	707,502	270,778	436,724	15,894,191	134,105,809
66	707,502	271,658	435,844	16,165,849	133,834,151
67	707,502	272,541	434,961	16,438,390	133,561,610
68	707,502	273,427	434,075	16,711,817	133,288,183
69	707,502	274,316	433,187	16,986,133	133,013,867
70	707,502	275,207	432,295	17,261,340	132,738,660
71	707,502	276,102	431,401	17,537,442	132,462,558
72	707,502	276,999	430,503	17,814,441	132,185,559
73	707,502	277,899	429,603	18,092,340	131,907,660
74	707,502	278,802	428,700	18,371,143	131,628,857
75	707,502	279,709	427,794	18,650,851	131,349,149
76	707,502	280,618	426,885	18,931,469	131,068,531
77	707,502	281,530	425,973	19,212,998	130,787,002
78	707,502	282,445	425,058	19,495,443	130,504,557
79	707,502	283,362	424,140	19,778,805	130,221,195
80	707,502	284,283	423,219	20,063,089	129,936,911
81	707,502	285,207	422,295	20,348,296	129,651,704
82	707,502	286,134	421,368	20,634,431	129,365,569
83	707,502	287,064	420,438	20,921,495	129,078,505
84	707,502	287,997	419,505	21,209,492	128,790,508
85	707,502	288,933	418,569	21,498,425	128,501,575
86	707,502	289,872	417,630	21,788,297	128,211,703
87	707,502	290,814	416,688	22,079,111	127,920,889
88	707,502	291,759	415,743	22,370,871	127,629,129
89	707,502	292,708	414,795	22,663,579	127,336,421
90	707,502	293,659	413,843	22,957,237	127,042,763
91	707,502	294,613	412,889	23,251,851	126,748,149
92	707,502	295,571	411,931	23,547,422	126,452,578
93	707,502	296,531	410,971	23,843,953	126,156,047
94	707,502	297,495	410,007	24,141,448	125,858,552
95	707,502	298,462	409,040	24,439,910	125,560,090
96	707,502	299,432	408,070	24,739,342	125,260,658
97	707,502	300,405	407,097	25,039,747	124,960,253
98	707,502	301,381	406,121	25,341,129	124,658,871
99	707,502	302,361	405,141	25,643,490	124,356,510
100	707,502	303,344	404,159	25,946,834	124,053,166
101	707,502	304,330	403,173	26,251,163	123,748,837
102	707,502	305,319	402,184	26,556,482	123,443,518
103	707,502	306,311	401,191	26,862,792	123,137,208
104	707,502	307,306	400,196	27,170,099	122,829,901
105	707,502	308,305	399,197	27,478,404	122,521,596
106	707,502	309,307	398,195	27,787,711	122,212,289
107	707,502	310,312	397,190	28,098,023	121,901,977
108	707,502	311,321	396,181	28,409,344	121,590,656
109	707,502	312,333	395,170	28,721,677	121,278,323
110	707,502	313,348	394,155	29,035,025	120,964,975
111	707,502	314,366	393,136	29,349,391	120,650,609
112	707,502	315,388	392,114	29,664,779	120,335,221
113	707,502	316,413	391,089	29,981,192	120,018,808
114	707,502	317,441	390,061	30,298,633	119,701,367
115	707,502	318,473	389,029	30,617,106	119,382,894
116	707,502	319,508	387,994	30,936,614	119,063,386
117	707,502	320,546	386,956	31,257,160	118,742,840
118	707,502	321,588	385,914	31,578,748	118,421,252
119	707,502	322,633	384,869	31,901,381	118,098,619
120	707,502	323,682	383,821	32,225,063	117,774,937
121	707,502	324,734	382,769	32,549,797	117,450,203
122	707,502	325,789	381,713	32,875,586	117,124,414
123	707,502	326,848	380,654	33,202,434	116,797,566
124	707,502	327,910	379,592	33,530,344	116,469,656
125	707,502	328,976	378,526	33,859,320	116,140,680
126	707,502	330,045	377,457	34,189,365	115,810,635
127	707,502	331,118	376,385	34,520,483	115,479,517
128	707,502	332,194	375,308	34,852,677	115,147,323
129	707,502	333,274	374,229	35,185,950	114,814,050
130	707,502	334,357	373,146	35,520,307	114,479,693
131	707,502	335,443	372,059	35,855,750	114,144,250
132	707,502	336,533	370,969	36,192,284	113,807,716
133	707,502	337,627	369,875	36,529,911	113,470,089
134	707,502	338,725	368,778	36,868,635	113,131,365
135	707,502	339,825	367,677	37,208,461	112,791,539
136	707,502	340,930	366,573	37,549,391	112,450,609
137	707,502	342,038	365,464	37,891,428	112,108,572
138	707,502	343,149	364,353	38,234,578	111,765,422
139	707,502	344,265	363,238	38,578,843	111,421,157
140	707,502	345,384	362,119	38,924,226	111,075,774
141	707,502	346,506	360,996	39,270,732	110,729,268
142	707,502	347,632	359,870	39,618,364	110,381,636
143	707,502	348,762	358,740	39,967,126	110,032,874
144	707,502	349,895	357,607	40,317,022	109,682,978
145	707,502	351,033	356,470	40,668,054	109,331,946
146	707,502	352,173	355,329	41,020,228	108,979,772
147	707,502	353,318	354,184	41,373,546	108,626,454
148	707,502	354,466	353,036	41,728,012	108,271,988
149	707,502	355,618	351,884	42,083,631	107,916,369
150	707,502	356,774	350,728	42,440,405	107,559,595
151	707,502	357,934	349,569	42,798,338	107,201,662
152	707,502	359,097	348,405	43,157,435	106,842,565
153	707,502	360,264	347,238	43,517,699	106,482,301
154	707,502	361,435	346,067	43,879,134	106,120,866
155	707,502	362,609	344,893	44,241,744	105,758,256
156	707,502	363,788	343,714	44,605,531	105,394,469
157	707,502	364,970	342,532	44,970,502	105,029,498
158	707,502	366,156	341,346	45,336,658	104,663,342
159	707,502	367,346	340,156	45,704,005	104,295,995
160	707,502	368,540	338,962	46,072,545	103,927,455
161	707,502	369,738	337,764	46,442,283	103,557,717
162	707,502	370,940	336,563	46,813,223	103,186,777
163	707,502	372,145	335,357	47,185,368	102,814,632
164	707,502	373,355	334,148	47,558,723	102,441,277
165	707,502	374,568	332,934	47,933,291	102,066,709
166	707,502	375,786	331,717	48,309,076	101,690,924
167	707,502	377,007	330,496	48,686,083	101,313,917
168	707,502	378,232	329,270	49,064,315	100,935,685
169	707,502	379,461	328,041	49,443,777	100,556,223
170	707,502	380,695	326,808	49,824,471	100,175,529
171	707,502	381,932	325,570	50,206,403	99,793,597
172	707,502	383,173	324,329	50,589,576	99,410,424
173	707,502	384,418	323,084	50,973,995	99,026,005
174	707,502	385,668	321,835	51,359,662	98,640,338
175	707,502	386,921	320,581	51,746,584	98,253,416
176	707,502	388,179	319,324	52,134,762	97,865,238
177	707,502	389,440	318,062	52,524,203	97,475,797
178	707,502	390,706	316,796	52,914,909	97,085,091
179	707,502	391,976	315,527	53,306,884	96,693,116
180	707,502	393,250	314,253	53,700,134	96,299,866
181	707,502	394,528	312,975	54,094,662	95,905,338
182	707,502	395,810	311,692	54,490,472	95,509,528
183	707,502	397,096	310,406	54,887,568	95,112,432
184	707,502	398,387	309,115	55,285,955	94,714,045
185	707,502	399,682	307,821	55,685,637	94,314,363
186	707,502	400,981	306,522	56,086,617	93,913,383
187	707,502	402,284	305,218	56,488,901	93,511,099
188	707,502	403,591	303,911	56,892,492	93,107,508
189	707,502	404,903	302,599	57,297,395	92,702,605
190	707,502	406,219	301,283	57,703,614	92,296,386
191	707,502	407,539	299,963	58,111,153	91,888,847
192	707,502	408,864	298,639	58,520,017	91,479,983
193	707,502	410,192	297,310	58,930,209	91,069,791
194	707,502	411,525	295,977	59,341,735	90,658,265
195	707,502	412,863	294,639	59,754,597	90,245,403
196	707,502	414,205	293,298	60,168,802	89,831,198
197	707,502	415,551	291,951	60,584,353	89,415,647
198	707,502	416,901	290,601	61,001,255	88,998,745
199	707,502	418,256	289,246	61,419,511	88,580,489
200	707,502	419,616	287,887	61,839,127	88,160,873
201	707,502	420,979	286,523	62,260,106	87,739,894
202	707,502	422,348	285,155	62,682,454	87,317,546
203	707,502	423,720	283,782	63,106,174	86,893,826
204	707,502	425,097	282,405	63,531,271	86,468,729
205	707,502	426,479	281,023	63,957,750	86,042,250
206	707,502	427,865	279,637	64,385,615	85,614,385
207	707,502	429,256	278,247	64,814,871	85,185,129
208	707,502	430,651	276,852	65,245,522	84,754,478
209	707,502	432,050	275,452	65,677,572	84,322,428
210	707,502	433,454	274,048	66,111,026	83,888,974
211	707,502	434,863	272,639	66,545,889	83,454,111
212	707,502	436,276	271,226	66,982,166	83,017,834
213	707,502	437,694	269,808	67,419,860	82,580,140
214	707,502	439,117	268,385	67,858,977	82,141,023
215	707,502	440,544	266,958	68,299,521	81,700,479
216	707,502	441,976	265,527	68,741,497	81,258,503
217	707,502	443,412	264,090	69,184,909	80,815,091
218	707,502	444,853	262,649	69,629,762	80,370,238
219	707,502	446,299	261,203	70,076,061	79,923,939
220	707,502	447,750	259,753	70,523,811	79,476,189
221	707,502	449,205	258,298	70,973,015	79,026,985
222	707,502	450,665	256,838	71,423,680	78,576,320
223	707,502	452,129	255,373	71,875,809	78,124,191
224	707,502	453,599	253,904	72,329,408	77,670,592
225	707,502	455,073	252,429	72,784,481	77,215,519
226	707,502	456,552	250,950	73,241,033	76,758,967
227	707,502	458,036	249,467	73,699,068	76,300,932
228	707,502	459,524	247,978	74,158,593	75,841,407
229	707,502	461,018	246,485	74,619,610	75,380,390
230	707,502	462,516	244,986	75,082,126	74,917,874
231	707,502	464,019	243,483	75,546,146	74,453,854
232	707,502	465,527	241,975	76,011,673	73,988,327
233	707,502	467,040	240,462	76,478,713	73,521,287
234	707,502	468,558	238,944	76,947,271	73,052,729
235	707,502	470,081	237,421	77,417,352	72,582,648
236	707,502	471,609	235,894	77,888,961	72,111,039
237	707,502	473,141	234,361	78,362,102	71,637,898
238	707,502	474,679	232,823	78,836,782	71,163,218
239	707,502	476,222	231,280	79,313,003	70,686,997
240	707,502	477,770	229,733	79,790,773	70,209,227
241	707,502	479,322	228,180	80,270,095	69,729,905
242	707,502	480,880	226,622	80,750,975	69,249,025
243	707,502	482,443	225,059	81,233,418	68,766,582
244	707,502	484,011	223,491	81,717,429	68,282,571
245	707,502	485,584	221,918	82,203,013	67,796,987
246	707,502	487,162	220,340	82,690,175	67,309,825
247	707,502	488,745	218,757	83,178,921	66,821,079
248	707,502	490,334	217,169	83,669,254	66,330,746
249	707,502	491,927	215,575	84,161,182	65,838,818
250	707,502	493,526	213,976	84,654,708	65,345,292
251	707,502	495,130	212,372	85,149,838	64,850,162
252	707,502	496,739	210,763	85,646,577	64,353,423
253	707,502	498,354	209,149	86,144,931	63,855,069
254	707,502	499,973	207,529	86,644,904	63,355,096
255	707,502	501,598	205,904	87,146,503	62,853,497
256	707,502	503,228	204,274	87,649,731	62,350,269
257	707,502	504,864	202,638	88,154,595	61,845,405
258	707,502	506,505	200,998	88,661,100	61,338,900
259	707,502	508,151	199,351	89,169,251	60,830,749
260	707,502	509,802	197,700	89,679,053	60,320,947
261	707,502	511,459	196,043	90,190,512	59,809,488
262	707,502	513,121	194,381	90,703,634	59,296,366
263	707,502	514,789	192,713	91,218,423	58,781,577
264	707,502	516,462	191,040	91,734,885	58,265,115
265	707,502	518,141	189,362	92,253,026	57,746,974
266	707,502	519,825	187,678	92,772,850	57,227,150
267	707,502	521,514	185,988	93,294,364	56,705,636
268	707,502	523,209	184,293	93,817,573	56,182,427
269	707,502	524,909	182,593	94,342,483	55,657,517
270	707,502	526,615	180,887	94,869,098	55,130,902
271	707,502	528,327	179,175	95,397,425	54,602,575
272	707,502	530,044	177,458	95,927,469	54,072,531
273	707,502	531,767	175,736	96,459,236	53,540,764
274	707,502	533,495	174,007	96,992,730	53,007,270
275	707,502	535,229	172,274	97,527,959	52,472,041
276	707,502	536,968	170,534	98,064,927	51,935,073
277	707,502	538,713	168,789	98,603,641	51,396,359
278	707,502	540,464	167,038	99,144,105	50,855,895
279	707,502	542,221	165,282	99,686,325	50,313,675
280	707,502	543,983	163,519	100,230,308	49,769,692
281	707,502	545,751	161,751	100,776,059	49,223,941
282	707,502	547,524	159,978	101,323,584	48,676,416
283	707,502	549,304	158,198	101,872,887	48,127,113
284	707,502	551,089	156,413	102,423,977	47,576,023
285	707,502	552,880	154,622	102,976,857	47,023,143
286	707,502	554,677	152,825	103,531,534	46,468,466
287	707,502	556,480	151,023	104,088,014	45,911,986
288	707,502	558,288	149,214	104,646,302	45,353,698
289	707,502	560,103	147,400	105,206,405	44,793,595
290	707,502	561,923	145,579	105,768,328	44,231,672
291	707,502	563,749	143,753	106,332,077	43,667,923
292	707,502	565,582	141,921	106,897,659	43,102,341
293	707,502	567,420	140,083	107,465,079	42,534,921
294	707,502	569,264	138,238	108,034,342	41,965,658
295	707,502	571,114	136,388	108,605,456	41,394,544
296	707,502	572,970	134,532	109,178,426	40,821,574
297	707,502	574,832	132,670	109,753,259	40,246,741
298	707,502	576,700	130,802	110,329,959	39,670,041
299	707,502	578,575	128,928	110,908,534	39,091,466
300	707,502	580,455	127,047	111,488,989	38,511,011
301	707,502	582,342	125,161	112,071,330	37,928,670
302	707,502	584,234	123,268	112,655,564	37,344,436
303	707,502	586,133	121,369	113,241,697	36,758,303
304	707,502	588,038	119,464	113,829,735	36,170,265
305	707,502	589,949	117,553	114,419,684	35,580,316
306	707,502	591,866	115,636	115,011,550	34,988,450
307	707,502	593,790	113,712	115,605,340	34,394,660
308	707,502	595,720	111,783	116,201,060	33,798,940
309	707,502	597,656	109,847	116,798,716	33,201,284
310	707,502	599,598	107,904	117,398,314	32,601,686
311	707,502	601,547	105,955	117,999,861	32,000,139
312	707,502	603,502	104,000	118,603,362	31,396,638
313	707,502	605,463	102,039	119,208,826	30,791,174
314	707,502	607,431	100,071	119,816,257	30,183,743
315	707,502	609,405	98,097	120,425,662	29,574,338
316	707,502	611,386	96,117	121,037,047	28,962,953
317	707,502	613,373	94,130	121,650,420	28,349,580
318	707,502	615,366	92,136	122,265,786	27,734,214
319	707,502	617,366	90,136	122,883,152	27,116,848
320	707,502	619,373	88,130	123,502,525	26,497,475
321	707,502	621,386	86,117	124,123,911	25,876,089
322	707,502	623,405	84,097	124,747,316	25,252,684
323	707,502	625,431	82,071	125,372,747	24,627,253
324	707,502	627,464	80,039	126,000,210	23,999,790
325	707,502	629,503	77,999	126,629,713	23,370,287
326	707,502	631,549	75,953	127,261,262	22,738,738
327	707,502	633,601	73,901	127,894,864	22,105,136
328	707,502	635,661	71,842	128,530,524	21,469,476
329	707,502	637,727	69,776	129,168,251	20,831,749
330	707,502	639,799	67,703	129,808,050	20,191,950
331	707,502	641,878	65,624	130,449,928	19,550,072
332	707,502	643,965	63,538	131,093,893	18,906,107
333	707,502	646,057	61,445	131,739,950	18,260,050
334	707,502	648,157	59,345	132,388,108	17,611,892
335	707,502	650,264	57,239	133,038,371	16,961,629
336	707,502	652,377	55,125	133,690,748	16,309,252
337	707,502	654,497	53,005	134,345,245	15,654,755
338	707,502	656,624	50,878	135,001,870	14,998,130
339	707,502	658,758	48,744	135,660,628	14,339,372
340	707,502	660,899	46,603	136,321,528	13,678,472
341	707,502	663,047	44,455	136,984,575	13,015,425
342	707,502	665,202	42,300	137,649,777	12,350,223
343	707,502	667,364	40,138	138,317,141	11,682,859
344	707,502	669,533	37,969	138,986,674	11,013,326
345	707,502	671,709	35,793	139,658,383	10,341,617
346	707,502	673,892	33,610	140,332,275	9,667,725
347	707,502	676,082	31,420	141,008,357	8,991,643
348	707,502	678,279	29,223	141,686,637	8,313,363
349	707,502	680,484	27,018	142,367,121	7,632,879
350	707,502	682,695	24,807	143,049,816	6,950,184
351	707,502	684,914	22,588	143,734,730	6,265,270
352	707,502	687,140	20,362	144,421,871	5,578,129
353	707,502	689,373	18,129	145,111,244	4,888,756
354	707,502	691,614	15,888	145,802,858	4,197,142
355	707,502	693,862	13,641	146,496,719	3,503,281
356	707,502	696,117	11,386	147,192,836	2,807,164
357	707,502	698,379	9,123	147,891,215	2,108,785
358	707,502	700,649	6,854	148,591,864	1,408,136
359	707,502	702,926	4,576	149,294,790	705,210
360	707,502	705,210	2,292	150,000,000	0

[바다닷]

헉! 총 이자가 1억이네요.

[사랑초]

땅짚고 헤엄치기가 바로 이런것 아니겠습니까? ㅋㅋ

[하슬라]

제친구도 얼마전에 저런식으로 아파트를 샀는데 저렇게 소유한들 무슨의미가 있는지 모르겠습니다.
저돈 다 갚을때쯤엔 재건축한다고 또 돈내놓으라고 할텐데요