Aflosschema calculator
| Termijn | Betaaldatum | Saldo | Betaling | Hoofdsom | Rente | Ontvangen |
|---|---|---|---|---|---|---|
| 1 | 05-06-2020 | €2.000,00 | €48,83 * | €35,49 | €13,34 | €48,83 |
| 2 | 05-07-2020 | €1.964,51 | €48,83 | €35,73 | €13,10 | €97,66 |
| 3 | 05-08-2020 | €1.928,78 | €48,83 | €35,97 | €12,86 | €146,49 |
| 4 | 05-09-2020 | €1.892,81 | €48,83 | €36,21 | €12,62 | €195,32 |
| 5 | 05-10-2020 | €1.856,60 | €48,83 | €36,45 | €12,38 | €244,15 |
| 6 | 05-11-2020 | €1.820,16 | €48,83 | €36,69 | €12,14 | €292,98 |
| 7 | 05-12-2020 | €1.783,46 | €48,83 | €36,94 | €11,89 | €341,81 |
| 8 | 05-01-2021 | €1.746,53 | €48,83 | €37,18 | €11,65 | €390,64 |
| 9 | 05-02-2021 | €1.709,35 | €48,83 | €37,43 | €11,40 | €439,47 |
| 10 | 05-03-2021 | €1.671,92 | €48,83 | €37,68 | €11,15 | €488,30 |
| 11 | 05-04-2021 | €1.634,24 | €48,83 | €37,93 | €10,90 | €537,13 |
| 12 | 05-05-2021 | €1.596,30 | €48,83 | €38,18 | €10,65 | €585,96 |
| 13 | 05-06-2021 | €1.558,12 | €48,83 | €38,44 | €10,39 | €634,79 |
| 14 | 05-07-2021 | €1.519,68 | €48,83 | €38,69 | €10,14 | €683,62 |
| 15 | 05-08-2021 | €1.480,99 | €48,83 | €38,95 | €9,88 | €732,45 |
| 16 | 05-09-2021 | €1.442,04 | €48,83 | €39,21 | €9,62 | €781,28 |
| 17 | 05-10-2021 | €1.402,82 | €48,83 | €39,47 | €9,36 | €830,11 |
| 18 | 05-11-2021 | €1.363,35 | €48,83 | €39,74 | €9,09 | €878,94 |
| 19 | 05-12-2021 | €1.323,61 | €48,83 | €40,00 | €8,83 | €927,77 |
| 20 | 05-01-2022 | €1.283,61 | €48,83 | €40,27 | €8,56 | €976,60 |
| 21 | 05-02-2022 | €1.243,34 | €48,83 | €40,54 | €8,29 | €1.025,43 |
| 22 | 05-03-2022 | €1.202,81 | €48,83 | €40,81 | €8,02 | €1.074,26 |
| 23 | 05-04-2022 | €1.162,00 | €48,83 | €41,08 | €7,75 | €1.123,09 |
| 24 | 05-05-2022 | €1.120,92 | €48,83 | €41,35 | €7,48 | €1.171,92 |
| 25 | 05-06-2022 | €1.079,57 | €48,83 | €41,63 | €7,20 | €1.220,75 |
| 26 | 05-07-2022 | €1.037,94 | €48,83 | €41,91 | €6,92 | €1.269,58 |
| 27 | 05-08-2022 | €996,03 | €48,83 | €42,19 | €6,64 | €1.318,41 |
| 28 | 05-09-2022 | €953,85 | €48,83 | €42,47 | €6,36 | €1.367,24 |
| 29 | 05-10-2022 | €911,38 | €48,83 | €42,75 | €6,08 | €1.416,07 |
| 30 | 05-11-2022 | €868,63 | €48,83 | €43,03 | €5,80 | €1.464,90 |
| 31 | 05-12-2022 | €825,59 | €48,83 | €43,32 | €5,51 | €1.513,73 |
| 32 | 05-01-2023 | €782,27 | €48,83 | €43,61 | €5,22 | €1.562,56 |
| 33 | 05-02-2023 | €738,66 | €48,83 | €43,90 | €4,93 | €1.611,39 |
| 34 | 05-03-2023 | €694,76 | €48,83 | €44,19 | €4,64 | €1.660,22 |
| 35 | 05-04-2023 | €650,57 | €48,83 | €44,49 | €4,34 | €1.709,05 |
| 36 | 05-05-2023 | €606,08 | €48,83 | €44,79 | €4,04 | €1.757,88 |
| 37 | 05-06-2023 | €561,29 | €48,83 | €45,08 | €3,75 | €1.806,71 |
| 38 | 05-07-2023 | €516,21 | €48,83 | €45,38 | €3,45 | €1.855,54 |
| 39 | 05-08-2023 | €470,82 | €48,83 | €45,69 | €3,14 | €1.904,37 |
| 40 | 05-09-2023 | €425,14 | €48,83 | €45,99 | €2,84 | €1.953,20 |
| 41 | 05-10-2023 | €379,14 | €48,83 | €46,30 | €2,53 | €2.002,03 |
| 42 | 05-11-2023 | €332,85 | €48,83 | €46,61 | €2,22 | €2.050,86 |
| 43 | 05-12-2023 | €286,24 | €48,83 | €46,92 | €1,91 | €2.099,69 |
| 44 | 05-01-2024 | €239,32 | €48,83 | €47,23 | €1,60 | €2.148,52 |
| 45 | 05-02-2024 | €192,09 | €48,83 | €47,55 | €1,28 | €2.197,35 |
| 46 | 05-03-2024 | €144,55 | €48,83 | €47,86 | €0,97 | €2.246,18 |
| 47 | 05-04-2024 | €96,68 | €48,83 | €48,18 | €0,65 | €2.295,01 |
| 48 | 05-05-2024 | €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 |
||||||