Calculation | Expense | |||
---|---|---|---|---|
Preţ: | 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 |