Calculation | Expense | |||
---|---|---|---|---|
Pris: | 145 000,00 | DKK | ||
Down payment: | -29 000,00 | DKK | 29 000,00 | DKK |
Loan amount: | 116 000,00 | DKK | ||
Loan length: | 24 | måneder | ||
Interest rate: | 8,00 | % | ||
Monthly payment: | 5 246,37 | DKK | ||
Total payment on loan: | 125 912,88 | DKK | 125 912,88 | DKK |
Expense in total: | 154 912,88 | DKK |
Måned | Payment | Interest Paid | Principal Paid | Remaining Balance |
---|---|---|---|---|
0 | 116 000,00 | |||
1 | 5 246,37 | 773,33 | 4 473,04 | 111 526,96 |
2 | 5 246,37 | 743,51 | 4 502,86 | 107 024,10 |
3 | 5 246,37 | 713,49 | 4 532,88 | 102 491,22 |
4 | 5 246,37 | 683,27 | 4 563,10 | 97 928,12 |
5 | 5 246,37 | 652,85 | 4 593,52 | 93 334,60 |
6 | 5 246,37 | 622,23 | 4 624,14 | 88 710,46 |
7 | 5 246,37 | 591,40 | 4 654,97 | 84 055,49 |
8 | 5 246,37 | 560,37 | 4 686,00 | 79 369,49 |
9 | 5 246,37 | 529,13 | 4 717,24 | 74 652,25 |
10 | 5 246,37 | 497,68 | 4 748,69 | 69 903,56 |
11 | 5 246,37 | 466,02 | 4 780,35 | 65 123,21 |
12 | 5 246,37 | 434,15 | 4 812,22 | 60 310,99 |
13 | 5 246,37 | 402,07 | 4 844,30 | 55 466,69 |
14 | 5 246,37 | 369,78 | 4 876,59 | 50 590,10 |
15 | 5 246,37 | 337,27 | 4 909,10 | 45 681,00 |
16 | 5 246,37 | 304,54 | 4 941,83 | 40 739,17 |
17 | 5 246,37 | 271,59 | 4 974,78 | 35 764,39 |
18 | 5 246,37 | 238,43 | 5 007,94 | 30 756,45 |
19 | 5 246,37 | 205,04 | 5 041,33 | 25 715,12 |
20 | 5 246,37 | 171,43 | 5 074,94 | 20 640,18 |
21 | 5 246,37 | 137,60 | 5 108,77 | 15 531,41 |
22 | 5 246,37 | 103,54 | 5 142,83 | 10 388,58 |
23 | 5 246,37 | 69,26 | 5 177,11 | 5 211,47 |
24 | 5 246,37 | 34,74 | 5 211,47 | 0,00 |