Calculation | Expense | |||
---|---|---|---|---|
Hinta: | 300 000,00 | DKK | ||
Down payment: | -60 000,00 | DKK | 60 000,00 | DKK |
Loan amount: | 240 000,00 | DKK | ||
Loan length: | 24 | months | ||
Interest rate: | 8,00 | % | ||
Monthly payment: | 10 854,55 | DKK | ||
Total payment on loan: | 260 509,20 | DKK | 260 509,20 | DKK |
Expense in total: | 320 509,20 | DKK |
Month | Payment | Interest Paid | Principal Paid | Remaining Balance |
---|---|---|---|---|
0 | 240 000,00 | |||
1 | 10 854,55 | 1 600,00 | 9 254,55 | 230 745,45 |
2 | 10 854,55 | 1 538,30 | 9 316,25 | 221 429,20 |
3 | 10 854,55 | 1 476,19 | 9 378,36 | 212 050,84 |
4 | 10 854,55 | 1 413,67 | 9 440,88 | 202 609,96 |
5 | 10 854,55 | 1 350,73 | 9 503,82 | 193 106,14 |
6 | 10 854,55 | 1 287,37 | 9 567,18 | 183 538,96 |
7 | 10 854,55 | 1 223,59 | 9 630,96 | 173 908,00 |
8 | 10 854,55 | 1 159,39 | 9 695,16 | 164 212,84 |
9 | 10 854,55 | 1 094,75 | 9 759,80 | 154 453,04 |
10 | 10 854,55 | 1 029,69 | 9 824,86 | 144 628,18 |
11 | 10 854,55 | 964,19 | 9 890,36 | 134 737,82 |
12 | 10 854,55 | 898,25 | 9 956,30 | 124 781,52 |
13 | 10 854,55 | 831,88 | 10 022,67 | 114 758,85 |
14 | 10 854,55 | 765,06 | 10 089,49 | 104 669,36 |
15 | 10 854,55 | 697,80 | 10 156,75 | 94 512,61 |
16 | 10 854,55 | 630,08 | 10 224,47 | 84 288,14 |
17 | 10 854,55 | 561,92 | 10 292,63 | 73 995,51 |
18 | 10 854,55 | 493,30 | 10 361,25 | 63 634,26 |
19 | 10 854,55 | 424,23 | 10 430,32 | 53 203,94 |
20 | 10 854,55 | 354,69 | 10 499,86 | 42 704,08 |
21 | 10 854,55 | 284,69 | 10 569,86 | 32 134,22 |
22 | 10 854,55 | 214,23 | 10 640,32 | 21 493,90 |
23 | 10 854,55 | 143,29 | 10 711,26 | 10 782,64 |
24 | 10 854,55 | 71,88 | 10 782,64 | 0,00 |