°ñµå ¿¬±Ý vs. ÀÏ¹Ý ÀºÇà Àû±Ý »óǰ |
º¸Ç迬·É |
29¼¼ |
|
|
|
|
|
¡¡ |
¿ùºÒÀÔ¾× |
300,000¿ø |
|
|
|
|
|
¡¡ |
°ø½ÃÀÌÀ² |
4.90% |
|
|
ÀºÇàÀû±ÝÀÌÀ² |
4.90% |
12 |
¡¡ |
´Ü¸®ÀÌÀÚ°è»ê½Ä |
ÀÌÀÚ = ¿ùºÒÀÔ±Ý¾× X ¿¬ÀÌÀ²% / 12 X Àû±Ý ³³ÀÔ °³¿ù¼ö X (1 + Àû±Ý ³³ÀÔ °³¿ù¼ö) / 2 |
¡¡ |
³³ÀÔÁ¤º¸ |
°ñµå¿¬±Ý |
ÀϹÝÀû±Ý»óǰ |
|
¡¡ |
°æ°ú±â°£ |
³ªÀÌ |
³³ÀÔº¸Çè·áÃѰè |
ÇØ¾àȯ±Þ±Ý |
¿ø±Ý´ëºñºñÀ² |
Àû±ÝÀû¸³¾× |
¿ø±Ý´ëºñºñÀ² |
ÀÌÀÚ |
ÀÌÀڼҵ漼 |
3°³¿ù |
29¼¼ |
900,000 |
0 |
0% |
906,218 |
101% |
7,350 |
1,132 |
6°³¿ù |
29¼¼ |
1,800,000 |
0 |
0% |
1,821,763 |
101% |
25,725 |
3,962 |
9°³¿ù |
29¼¼ |
2,700,000 |
740,878 |
27% |
2,746,636 |
102% |
55,125 |
8,489 |
1³â |
30¼¼ |
3,600,000 |
1,632,285 |
45% |
3,680,835 |
102% |
95,550 |
14,715 |
2³â |
31¼¼ |
7,200,000 |
5,298,343 |
73% |
7,510,905 |
104% |
367,500 |
56,595 |
3³â |
32¼¼ |
10,800,000 |
9,130,931 |
84% |
11,490,209 |
106% |
815,850 |
125,641 |
4³â |
33¼¼ |
14,400,000 |
13,138,165 |
91% |
15,618,748 |
108% |
1,440,600 |
221,852 |
5³â |
34¼¼ |
18,000,000 |
17,328,543 |
96% |
19,896,521 |
111% |
2,241,750 |
345,230 |
6³â |
35¼¼ |
21,600,000 |
21,711,022 |
100% |
24,323,528 |
113% |
3,219,300 |
495,772 |
7³â |
36¼¼ |
25,200,000 |
26,294,991 |
104% |
28,899,770 |
115% |
4,373,250 |
673,481 |
8³â |
37¼¼ |
28,800,000 |
30,822,430 |
107% |
33,625,246 |
117% |
5,703,600 |
878,354 |
9³â |
38¼¼ |
32,400,000 |
35,571,563 |
109% |
38,499,956 |
119% |
7,210,350 |
1,110,394 |
10³â |
39¼¼ |
36,000,000 |
40,553,218 |
112% |
43,523,901 |
121% |
8,893,500 |
1,369,599 |
11³â |
40¼¼ |
36,000,000 |
42,501,082 |
118% |
45,016,245 |
125% |
10,657,500 |
1,641,255 |
12³â |
41¼¼ |
36,000,000 |
44,544,145 |
123% |
46,508,589 |
129% |
12,421,500 |
1,912,911 |
13³â |
42¼¼ |
36,000,000 |
46,687,084 |
129% |
48,000,933 |
133% |
14,185,500 |
2,184,567 |
14³â |
43¼¼ |
36,000,000 |
48,934,758 |
135% |
49,493,277 |
137% |
15,949,500 |
2,456,223 |
15³â |
44¼¼ |
36,000,000 |
51,292,273 |
142% |
50,985,621 |
142% |
17,713,500 |
2,723,879 |
16³â |
45¼¼ |
36,000,000 |
53,764,988 |
149% |
52,477,965 |
146% |
19,477,500 |
2,999,535 |
17³â |
46¼¼ |
36,000,000 |
56,358,508 |
156% |
53,970,309 |
150% |
21,241,500 |
3,271,191 |
18³â |
47¼¼ |
36,000,000 |
59,078,725 |
164% |
55,462,653 |
154% |
23,005,500 |
3,542,847 |
19³â |
48¼¼ |
36,000,000 |
61,931,831 |
172% |
56,954,997 |
158% |
24,769,500 |
3,814,503 |
20³â |
49¼¼ |
36,000,000 |
64,924,288 |
180% |
58,447,341 |
162% |
26,533,500 |
4,086,159 |
21³â |
50¼¼ |
36,000,000 |
68,062,906 |
189% |
59,939,685 |
166% |
28,297,500 |
4,357,815 |
22³â |
51¼¼ |
36,000,000 |
71,354,715 |
198% |
61,432,029 |
171% |
30,061,500 |
4,629,471 |
23³â |
52¼¼ |
36,000,000 |
74,807,293 |
207% |
62,924,373 |
175% |
|
|