Aflosschema calculator

Termijn Betaaldatum Saldo Betaling Hoofdsom Rente Ontvangen
1 07-11-2019 €2.000,00 €48,83 * €35,49 €13,34 €48,83
2 07-12-2019 €1.964,51 €48,83 €35,73 €13,10 €97,66
3 07-01-2020 €1.928,78 €48,83 €35,97 €12,86 €146,49
4 07-02-2020 €1.892,81 €48,83 €36,21 €12,62 €195,32
5 07-03-2020 €1.856,60 €48,83 €36,45 €12,38 €244,15
6 07-04-2020 €1.820,16 €48,83 €36,69 €12,14 €292,98
7 07-05-2020 €1.783,46 €48,83 €36,94 €11,89 €341,81
8 07-06-2020 €1.746,53 €48,83 €37,18 €11,65 €390,64
9 07-07-2020 €1.709,35 €48,83 €37,43 €11,40 €439,47
10 07-08-2020 €1.671,92 €48,83 €37,68 €11,15 €488,30
11 07-09-2020 €1.634,24 €48,83 €37,93 €10,90 €537,13
12 07-10-2020 €1.596,30 €48,83 €38,18 €10,65 €585,96
13 07-11-2020 €1.558,12 €48,83 €38,44 €10,39 €634,79
14 07-12-2020 €1.519,68 €48,83 €38,69 €10,14 €683,62
15 07-01-2021 €1.480,99 €48,83 €38,95 €9,88 €732,45
16 07-02-2021 €1.442,04 €48,83 €39,21 €9,62 €781,28
17 07-03-2021 €1.402,82 €48,83 €39,47 €9,36 €830,11
18 07-04-2021 €1.363,35 €48,83 €39,74 €9,09 €878,94
19 07-05-2021 €1.323,61 €48,83 €40,00 €8,83 €927,77
20 07-06-2021 €1.283,61 €48,83 €40,27 €8,56 €976,60
21 07-07-2021 €1.243,34 €48,83 €40,54 €8,29 €1.025,43
22 07-08-2021 €1.202,81 €48,83 €40,81 €8,02 €1.074,26
23 07-09-2021 €1.162,00 €48,83 €41,08 €7,75 €1.123,09
24 07-10-2021 €1.120,92 €48,83 €41,35 €7,48 €1.171,92
25 07-11-2021 €1.079,57 €48,83 €41,63 €7,20 €1.220,75
26 07-12-2021 €1.037,94 €48,83 €41,91 €6,92 €1.269,58
27 07-01-2022 €996,03 €48,83 €42,19 €6,64 €1.318,41
28 07-02-2022 €953,85 €48,83 €42,47 €6,36 €1.367,24
29 07-03-2022 €911,38 €48,83 €42,75 €6,08 €1.416,07
30 07-04-2022 €868,63 €48,83 €43,03 €5,80 €1.464,90
31 07-05-2022 €825,59 €48,83 €43,32 €5,51 €1.513,73
32 07-06-2022 €782,27 €48,83 €43,61 €5,22 €1.562,56
33 07-07-2022 €738,66 €48,83 €43,90 €4,93 €1.611,39
34 07-08-2022 €694,76 €48,83 €44,19 €4,64 €1.660,22
35 07-09-2022 €650,57 €48,83 €44,49 €4,34 €1.709,05
36 07-10-2022 €606,08 €48,83 €44,79 €4,04 €1.757,88
37 07-11-2022 €561,29 €48,83 €45,08 €3,75 €1.806,71
38 07-12-2022 €516,21 €48,83 €45,38 €3,45 €1.855,54
39 07-01-2023 €470,82 €48,83 €45,69 €3,14 €1.904,37
40 07-02-2023 €425,14 €48,83 €45,99 €2,84 €1.953,20
41 07-03-2023 €379,14 €48,83 €46,30 €2,53 €2.002,03
42 07-04-2023 €332,85 €48,83 €46,61 €2,22 €2.050,86
43 07-05-2023 €286,24 €48,83 €46,92 €1,91 €2.099,69
44 07-06-2023 €239,32 €48,83 €47,23 €1,60 €2.148,52
45 07-07-2023 €192,09 €48,83 €47,55 €1,28 €2.197,35
46 07-08-2023 €144,55 €48,83 €47,86 €0,97 €2.246,18
47 07-09-2023 €96,68 €48,83 €48,18 €0,65 €2.295,01
48 07-10-2023 €48,50 €48,83 €48,50 €0,33 €2.343,84
Totaal €0,00 €2.343,84 €2.000,00 €343,84 €2.343,84
* Bij de eerste aflossing is € 20,00 (1%) bemiddelingsfee ingehouden
Afrondingsverschillen voorbehouden