Aflosschema calculator

Termijn Betaaldatum Beginsaldo Betaling Hoofdsom Rente Investfee Ontvangen
1 21-10-2024 €2.000,00 €48,13 €35,49 €13,34 €0,70 €48,13
2 21-11-2024 €1.964,51 €48,13 €35,73 €13,10 €0,70 €96,26
3 21-12-2024 €1.928,78 €48,13 €35,97 €12,86 €0,70 €144,39
4 21-01-2025 €1.892,81 €48,13 €36,21 €12,62 €0,70 €192,52
5 21-02-2025 €1.856,60 €48,13 €36,45 €12,38 €0,70 €240,65
6 21-03-2025 €1.820,16 €48,13 €36,69 €12,14 €0,70 €288,78
7 21-04-2025 €1.783,46 €48,13 €36,94 €11,89 €0,70 €336,91
8 21-05-2025 €1.746,53 €48,13 €37,18 €11,65 €0,70 €385,04
9 21-06-2025 €1.709,35 €48,13 €37,43 €11,40 €0,70 €433,17
10 21-07-2025 €1.671,92 €48,13 €37,68 €11,15 €0,70 €481,30
11 21-08-2025 €1.634,24 €48,13 €37,93 €10,90 €0,70 €529,43
12 21-09-2025 €1.596,30 €48,13 €38,18 €10,65 €0,70 €577,56
13 21-10-2025 €1.558,12 €48,13 €38,44 €10,39 €0,70 €625,69
14 21-11-2025 €1.519,68 €48,13 €38,69 €10,14 €0,70 €673,82
15 21-12-2025 €1.480,99 €48,13 €38,95 €9,88 €0,70 €721,95
16 21-01-2026 €1.442,04 €48,13 €39,21 €9,62 €0,70 €770,08
17 21-02-2026 €1.402,82 €48,13 €39,47 €9,36 €0,70 €818,21
18 21-03-2026 €1.363,35 €48,13 €39,74 €9,09 €0,70 €866,34
19 21-04-2026 €1.323,61 €48,13 €40,00 €8,83 €0,70 €914,47
20 21-05-2026 €1.283,61 €48,13 €40,27 €8,56 €0,70 €962,60
21 21-06-2026 €1.243,34 €48,13 €40,54 €8,29 €0,70 €1.010,73
22 21-07-2026 €1.202,81 €48,13 €40,81 €8,02 €0,70 €1.058,86
23 21-08-2026 €1.162,00 €48,13 €41,08 €7,75 €0,70 €1.106,99
24 21-09-2026 €1.120,92 €48,13 €41,35 €7,48 €0,70 €1.155,12
25 21-10-2026 €1.079,57 €48,13 €41,63 €7,20 €0,70 €1.203,25
26 21-11-2026 €1.037,94 €48,13 €41,91 €6,92 €0,70 €1.251,38
27 21-12-2026 €996,03 €48,13 €42,19 €6,64 €0,70 €1.299,51
28 21-01-2027 €953,85 €48,13 €42,47 €6,36 €0,70 €1.347,64
29 21-02-2027 €911,38 €48,13 €42,75 €6,08 €0,70 €1.395,77
30 21-03-2027 €868,63 €48,13 €43,03 €5,80 €0,70 €1.443,90
31 21-04-2027 €825,59 €48,13 €43,32 €5,51 €0,70 €1.492,03
32 21-05-2027 €782,27 €48,13 €43,61 €5,22 €0,70 €1.540,16
33 21-06-2027 €738,66 €48,13 €43,90 €4,93 €0,70 €1.588,29
34 21-07-2027 €694,76 €48,13 €44,19 €4,64 €0,70 €1.636,42
35 21-08-2027 €650,57 €48,13 €44,49 €4,34 €0,70 €1.684,55
36 21-09-2027 €606,08 €48,13 €44,79 €4,04 €0,70 €1.732,68
37 21-10-2027 €561,29 €48,13 €45,08 €3,75 €0,70 €1.780,81
38 21-11-2027 €516,21 €48,13 €45,38 €3,45 €0,70 €1.828,94
39 21-12-2027 €470,82 €48,13 €45,69 €3,14 €0,70 €1.877,07
40 21-01-2028 €425,14 €48,13 €45,99 €2,84 €0,70 €1.925,20
41 21-02-2028 €379,14 €48,13 €46,30 €2,53 €0,70 €1.973,33
42 21-03-2028 €332,85 €48,13 €46,61 €2,22 €0,70 €2.021,46
43 21-04-2028 €286,24 €48,13 €46,92 €1,91 €0,70 €2.069,59
44 21-05-2028 €239,32 €48,13 €47,23 €1,60 €0,70 €2.117,72
45 21-06-2028 €192,09 €48,13 €47,55 €1,28 €0,70 €2.165,85
46 21-07-2028 €144,55 €48,13 €47,86 €0,97 €0,70 €2.213,98
47 21-08-2028 €96,68 €48,13 €48,18 €0,65 €0,70 €2.262,11
48 21-09-2028 €48,50 €48,13 €48,50 €0,33 €0,70 €2.310,24
Totaal €0,00 €2.310,24 €2.000,00 €343,84 €33,60 €96,26
Afrondingsverschillen voorbehouden