Calculation | Expense | |||
---|---|---|---|---|
Hinta: | 150 000,00 | DKK | ||
Down payment: | -30 000,00 | DKK | 30 000,00 | DKK |
Loan amount: | 120 000,00 | DKK | ||
Loan length: | 24 | months | ||
Interest rate: | 8,00 | % | ||
Monthly payment: | 5 427,27 | DKK | ||
Total payment on loan: | 130 254,48 | DKK | 130 254,48 | DKK |
Expense in total: | 160 254,48 | DKK |
Month | Payment | Interest Paid | Principal Paid | Remaining Balance |
---|---|---|---|---|
0 | 120 000,00 | |||
1 | 5 427,27 | 800,00 | 4 627,27 | 115 372,73 |
2 | 5 427,27 | 769,15 | 4 658,12 | 110 714,61 |
3 | 5 427,27 | 738,10 | 4 689,17 | 106 025,44 |
4 | 5 427,27 | 706,84 | 4 720,43 | 101 305,01 |
5 | 5 427,27 | 675,37 | 4 751,90 | 96 553,11 |
6 | 5 427,27 | 643,69 | 4 783,58 | 91 769,53 |
7 | 5 427,27 | 611,80 | 4 815,47 | 86 954,06 |
8 | 5 427,27 | 579,69 | 4 847,58 | 82 106,48 |
9 | 5 427,27 | 547,38 | 4 879,89 | 77 226,59 |
10 | 5 427,27 | 514,84 | 4 912,43 | 72 314,16 |
11 | 5 427,27 | 482,09 | 4 945,18 | 67 368,98 |
12 | 5 427,27 | 449,13 | 4 978,14 | 62 390,84 |
13 | 5 427,27 | 415,94 | 5 011,33 | 57 379,51 |
14 | 5 427,27 | 382,53 | 5 044,74 | 52 334,77 |
15 | 5 427,27 | 348,90 | 5 078,37 | 47 256,40 |
16 | 5 427,27 | 315,04 | 5 112,23 | 42 144,17 |
17 | 5 427,27 | 280,96 | 5 146,31 | 36 997,86 |
18 | 5 427,27 | 246,65 | 5 180,62 | 31 817,24 |
19 | 5 427,27 | 212,11 | 5 215,16 | 26 602,08 |
20 | 5 427,27 | 177,35 | 5 249,92 | 21 352,16 |
21 | 5 427,27 | 142,35 | 5 284,92 | 16 067,24 |
22 | 5 427,27 | 107,11 | 5 320,16 | 10 747,08 |
23 | 5 427,27 | 71,65 | 5 355,62 | 5 391,46 |
24 | 5 427,27 | 35,94 | 5 391,46 | 0,00 |