Calculation | Expense | |||
---|---|---|---|---|
Hinta: | 55 000,00 | DKK | ||
Down payment: | -11 000,00 | DKK | 11 000,00 | DKK |
Loan amount: | 44 000,00 | DKK | ||
Loan length: | 24 | months | ||
Interest rate: | 8,00 | % | ||
Monthly payment: | 1 990,00 | DKK | ||
Total payment on loan: | 47 760,00 | DKK | 47 760,00 | DKK |
Expense in total: | 58 760,00 | DKK |
Month | Payment | Interest Paid | Principal Paid | Remaining Balance |
---|---|---|---|---|
0 | 44 000,00 | |||
1 | 1 990,00 | 293,33 | 1 696,67 | 42 303,33 |
2 | 1 990,00 | 282,02 | 1 707,98 | 40 595,35 |
3 | 1 990,00 | 270,64 | 1 719,36 | 38 875,99 |
4 | 1 990,00 | 259,17 | 1 730,83 | 37 145,16 |
5 | 1 990,00 | 247,63 | 1 742,37 | 35 402,79 |
6 | 1 990,00 | 236,02 | 1 753,98 | 33 648,81 |
7 | 1 990,00 | 224,33 | 1 765,67 | 31 883,14 |
8 | 1 990,00 | 212,55 | 1 777,45 | 30 105,69 |
9 | 1 990,00 | 200,70 | 1 789,30 | 28 316,39 |
10 | 1 990,00 | 188,78 | 1 801,22 | 26 515,17 |
11 | 1 990,00 | 176,77 | 1 813,23 | 24 701,94 |
12 | 1 990,00 | 164,68 | 1 825,32 | 22 876,62 |
13 | 1 990,00 | 152,51 | 1 837,49 | 21 039,13 |
14 | 1 990,00 | 140,26 | 1 849,74 | 19 189,39 |
15 | 1 990,00 | 127,93 | 1 862,07 | 17 327,32 |
16 | 1 990,00 | 115,52 | 1 874,48 | 15 452,84 |
17 | 1 990,00 | 103,02 | 1 886,98 | 13 565,86 |
18 | 1 990,00 | 90,44 | 1 899,56 | 11 666,30 |
19 | 1 990,00 | 77,78 | 1 912,22 | 9 754,08 |
20 | 1 990,00 | 65,03 | 1 924,97 | 7 829,11 |
21 | 1 990,00 | 52,19 | 1 937,81 | 5 891,30 |
22 | 1 990,00 | 39,28 | 1 950,72 | 3 940,58 |
23 | 1 990,00 | 26,27 | 1 963,73 | 1 976,85 |
24 | 1 990,00 | 13,18 | 1 976,85 | 0,00 |