Calculation | Expense | |||
---|---|---|---|---|
Preis: | 275.000,00 | DKK | ||
Down payment: | -55.000,00 | DKK | 55.000,00 | DKK |
Loan amount: | 220.000,00 | DKK | ||
Loan length: | 24 | months | ||
Interest rate: | 8,00 | % | ||
Monthly payment: | 9.950,00 | DKK | ||
Total payment on loan: | 238.800,00 | DKK | 238.800,00 | DKK |
Expense in total: | 293.800,00 | DKK |
Month | Payment | Interest Paid | Principal Paid | Remaining Balance |
---|---|---|---|---|
0 | 220.000,00 | |||
1 | 9.950,00 | 1.466,67 | 8.483,33 | 211.516,67 |
2 | 9.950,00 | 1.410,11 | 8.539,89 | 202.976,78 |
3 | 9.950,00 | 1.353,18 | 8.596,82 | 194.379,96 |
4 | 9.950,00 | 1.295,87 | 8.654,13 | 185.725,83 |
5 | 9.950,00 | 1.238,17 | 8.711,83 | 177.014,00 |
6 | 9.950,00 | 1.180,09 | 8.769,91 | 168.244,09 |
7 | 9.950,00 | 1.121,63 | 8.828,37 | 159.415,72 |
8 | 9.950,00 | 1.062,77 | 8.887,23 | 150.528,49 |
9 | 9.950,00 | 1.003,52 | 8.946,48 | 141.582,01 |
10 | 9.950,00 | 943,88 | 9.006,12 | 132.575,89 |
11 | 9.950,00 | 883,84 | 9.066,16 | 123.509,73 |
12 | 9.950,00 | 823,40 | 9.126,60 | 114.383,13 |
13 | 9.950,00 | 762,55 | 9.187,45 | 105.195,68 |
14 | 9.950,00 | 701,30 | 9.248,70 | 95.946,98 |
15 | 9.950,00 | 639,65 | 9.310,35 | 86.636,63 |
16 | 9.950,00 | 577,58 | 9.372,42 | 77.264,21 |
17 | 9.950,00 | 515,09 | 9.434,91 | 67.829,30 |
18 | 9.950,00 | 452,20 | 9.497,80 | 58.331,50 |
19 | 9.950,00 | 388,88 | 9.561,12 | 48.770,38 |
20 | 9.950,00 | 325,14 | 9.624,86 | 39.145,52 |
21 | 9.950,00 | 260,97 | 9.689,03 | 29.456,49 |
22 | 9.950,00 | 196,38 | 9.753,62 | 19.702,87 |
23 | 9.950,00 | 131,35 | 9.818,65 | 9.884,22 |
24 | 9.950,00 | 65,89 | 9.884,22 | 0,00 |