Calculation | Expense | |||
---|---|---|---|---|
Hinta: | 165 000,00 | DKK | ||
Down payment: | -33 000,00 | DKK | 33 000,00 | DKK |
Loan amount: | 132 000,00 | DKK | ||
Loan length: | 24 | months | ||
Interest rate: | 8,00 | % | ||
Monthly payment: | 5 970,00 | DKK | ||
Total payment on loan: | 143 280,00 | DKK | 143 280,00 | DKK |
Expense in total: | 176 280,00 | DKK |
Month | Payment | Interest Paid | Principal Paid | Remaining Balance |
---|---|---|---|---|
0 | 132 000,00 | |||
1 | 5 970,00 | 880,00 | 5 090,00 | 126 910,00 |
2 | 5 970,00 | 846,07 | 5 123,93 | 121 786,07 |
3 | 5 970,00 | 811,91 | 5 158,09 | 116 627,98 |
4 | 5 970,00 | 777,52 | 5 192,48 | 111 435,50 |
5 | 5 970,00 | 742,90 | 5 227,10 | 106 208,40 |
6 | 5 970,00 | 708,06 | 5 261,94 | 100 946,46 |
7 | 5 970,00 | 672,98 | 5 297,02 | 95 649,44 |
8 | 5 970,00 | 637,66 | 5 332,34 | 90 317,10 |
9 | 5 970,00 | 602,11 | 5 367,89 | 84 949,21 |
10 | 5 970,00 | 566,33 | 5 403,67 | 79 545,54 |
11 | 5 970,00 | 530,30 | 5 439,70 | 74 105,84 |
12 | 5 970,00 | 494,04 | 5 475,96 | 68 629,88 |
13 | 5 970,00 | 457,53 | 5 512,47 | 63 117,41 |
14 | 5 970,00 | 420,78 | 5 549,22 | 57 568,19 |
15 | 5 970,00 | 383,79 | 5 586,21 | 51 981,98 |
16 | 5 970,00 | 346,55 | 5 623,45 | 46 358,53 |
17 | 5 970,00 | 309,06 | 5 660,94 | 40 697,59 |
18 | 5 970,00 | 271,32 | 5 698,68 | 34 998,91 |
19 | 5 970,00 | 233,33 | 5 736,67 | 29 262,24 |
20 | 5 970,00 | 195,08 | 5 774,92 | 23 487,32 |
21 | 5 970,00 | 156,58 | 5 813,42 | 17 673,90 |
22 | 5 970,00 | 117,83 | 5 852,17 | 11 821,73 |
23 | 5 970,00 | 78,81 | 5 891,19 | 5 930,54 |
24 | 5 970,00 | 39,54 | 5 930,54 | 0,00 |