Amortisman Tablosu

Kredi bakiyenizin zamanla nasıl azaldığını ödeme planıyla görün.

When you make a fixed loan payment, the way your money is distributed changes every single month. In the early stages of a loan, most of your payment goes toward interest, while very little reduces the actual balance. As time goes on, this relationship flips. Our Amortization Calculator provides a detailed yearly breakdown of this process. By visualizing exactly how much 'equity' you are building in your home or car each year, you can better understand the true progress of your debt repayment.

Kredi Tutarı

Faiz Oranı (%)

Kredi Süresi (Yıl)

Aylık Ödeme

$1,264.14

Total interest paid: $255,088.98 over 30 years

Kredi Tutarı$200,000.00

Faiz Oranı (%)6.5%

Kredi Süresi (Yıl)30 years

Yıl	Ana Para	Faiz	Kalan Bakiye
1	$2,235.45	$12,934.18	$197,764.55
2	$2,385.16	$12,784.47	$195,379.39
3	$2,544.90	$12,624.73	$192,834.48
4	$2,715.34	$12,454.29	$190,119.14
5	$2,897.19	$12,272.44	$187,221.95
6	$3,091.22	$12,078.41	$184,130.73
7	$3,298.25	$11,871.39	$180,832.49
8	$3,519.13	$11,650.50	$177,313.35
9	$3,754.82	$11,414.81	$173,558.54
10	$4,006.28	$11,163.35	$169,552.25
11	$4,274.59	$10,895.04	$165,277.66
12	$4,560.87	$10,608.76	$160,716.79
13	$4,866.32	$10,303.31	$155,850.47
14	$5,192.23	$9,977.41	$150,658.24
15	$5,539.96	$9,629.67	$145,118.28
16	$5,910.98	$9,258.65	$139,207.30
17	$6,306.85	$8,862.78	$132,900.45
18	$6,729.23	$8,440.40	$126,171.22
19	$7,179.90	$7,989.73	$118,991.32
20	$7,660.75	$7,508.88	$111,330.57
21	$8,173.81	$6,995.83	$103,156.76
22	$8,721.22	$6,448.41	$94,435.54
23	$9,305.30	$5,864.33	$85,130.24
24	$9,928.49	$5,241.14	$75,201.75
25	$10,593.42	$4,576.21	$64,608.32
26	$11,302.88	$3,866.75	$53,305.44
27	$12,059.86	$3,109.78	$41,245.58
28	$12,867.53	$2,302.10	$28,378.06
29	$13,729.29	$1,440.34	$14,648.77
30	$14,648.77	$520.87	$0.00

Nasıl Çalışır

The calculator generates a month-by-month ledger of your loan. For each period, it calculates (Balance * Monthly Interest Rate) to find the interest portion, subtracts that from your fixed payment to find the principal portion, and reduces the balance accordingly. These values are then aggregated into a yearly summary for easy reading.

Hesaplama Formülü

Interest_mo = Balance × (Rate / 12)

Calculation Examples

1. **Mortgage Example**: On a $300,000 30-year loan at 6%, in Year 1 you pay **$17,800 in interest** and only **$3,700 in principal**. By Year 25, you are paying **$14,000 in principal** and only **$7,500 in interest**.

Why use this tool in your daily life?

Knowledge is equity. Understanding your amortization schedule allows you to see the true cost of your loan and identifies the massive impact that making even one extra principal payment can have on your long-term interest savings.

İpucu

Hızlı erişim için bu aracı yer imlerine ekleyin. Her şey yerel olarak tarayıcınızda çalışır.