利率:月利(=年利÷12)
期:利息額を求めたい期
期間:返済期間を回数で指定
現在価値:借入金額
将来価値:残高。省略した場合は「0」
支払期日:各期の期末(0),各期の期首(1)。省略した場合は「0」
回 | 元本 | 利息 | 返済額 | 借入残額 |
---|---|---|---|---|
1 | 1,200,000 | 3,000 | 101,632 | 1,101,368 |
2 | 1,101,368 | 2,753 | 101,632 | 1,002,489 |
3 | 1,002,489 | 2,506 | 101,632 | 903,362 |
4 | 903,362 | 2,258 | 101,632 | 803,988 |
5 | 803,988 | 2,010 | 101,632 | 704,366 |
6 | 704,366 | 1,761 | 101,632 | 604,494 |
7 | 604,494 | 1,511 | 101,632 | 504,373 |
8 | 504,373 | 1,261 | 101,632 | 404,002 |
9 | 404,002 | 1,010 | 101,632 | 303,379 |
10 | 303,379 | 758 | 101,632 | 202,505 |
11 | 202,505 | 506 | 101,632 | 101,379 |
12 | 101,379 | 253 | 101,632 | 0 |
式 | 結果 |
---|---|
=IPMT(0.03/12, 1, 12, 1200000) | -3,000 |
=IPMT(0.03/12, 2, 12, 1200000) | -2,753 |
=IPMT(0.03/12, 3, 12, 1200000) | -2,506 |
=IPMT(0.03/12, 4, 12, 1200000) | -2,258 |
=IPMT(0.03/12, 5, 12, 1200000) | -2,010 |
=IPMT(0.03/12, 6, 12, 1200000) | -1,761 |
=IPMT(0.03/12, 7, 12, 1200000) | -1,511 |
=IPMT(0.03/12, 8, 12, 1200000) | -1,261 |
=IPMT(0.03/12, 9, 12, 1200000) | -1,010 |
=IPMT(0.03/12,10, 12, 1200000) | -758 |
=IPMT(0.03/12,11, 12, 1200000) | -506 |
=IPMT(0.03/12,12, 12, 1200000) | -253 |