Calculation | Expense | |||
---|---|---|---|---|
Preis: | 425.000,00 | DKK | ||
Down payment: | -85.000,00 | DKK | 85.000,00 | DKK |
Loan amount: | 340.000,00 | DKK | ||
Loan length: | 24 | months | ||
Interest rate: | 8,00 | % | ||
Monthly payment: | 15.377,28 | DKK | ||
Total payment on loan: | 369.054,72 | DKK | 369.054,72 | DKK |
Expense in total: | 454.054,72 | DKK |
Month | Payment | Interest Paid | Principal Paid | Remaining Balance |
---|---|---|---|---|
0 | 340.000,00 | |||
1 | 15.377,28 | 2.266,67 | 13.110,61 | 326.889,39 |
2 | 15.377,28 | 2.179,26 | 13.198,02 | 313.691,37 |
3 | 15.377,28 | 2.091,28 | 13.286,00 | 300.405,37 |
4 | 15.377,28 | 2.002,70 | 13.374,58 | 287.030,79 |
5 | 15.377,28 | 1.913,54 | 13.463,74 | 273.567,05 |
6 | 15.377,28 | 1.823,78 | 13.553,50 | 260.013,55 |
7 | 15.377,28 | 1.733,42 | 13.643,86 | 246.369,69 |
8 | 15.377,28 | 1.642,46 | 13.734,82 | 232.634,87 |
9 | 15.377,28 | 1.550,90 | 13.826,38 | 218.808,49 |
10 | 15.377,28 | 1.458,72 | 13.918,56 | 204.889,93 |
11 | 15.377,28 | 1.365,93 | 14.011,35 | 190.878,58 |
12 | 15.377,28 | 1.272,52 | 14.104,76 | 176.773,82 |
13 | 15.377,28 | 1.178,49 | 14.198,79 | 162.575,03 |
14 | 15.377,28 | 1.083,83 | 14.293,45 | 148.281,58 |
15 | 15.377,28 | 988,54 | 14.388,74 | 133.892,84 |
16 | 15.377,28 | 892,62 | 14.484,66 | 119.408,18 |
17 | 15.377,28 | 796,05 | 14.581,23 | 104.826,95 |
18 | 15.377,28 | 698,85 | 14.678,43 | 90.148,52 |
19 | 15.377,28 | 600,99 | 14.776,29 | 75.372,23 |
20 | 15.377,28 | 502,48 | 14.874,80 | 60.497,43 |
21 | 15.377,28 | 403,32 | 14.973,96 | 45.523,47 |
22 | 15.377,28 | 303,49 | 15.073,79 | 30.449,68 |
23 | 15.377,28 | 203,00 | 15.174,28 | 15.275,40 |
24 | 15.377,28 | 101,84 | 15.275,40 | 0,00 |