Fortuna86
2014-04-10 10:27:15
- #1
We had a consultation at the bank. I think a long fixed interest period is very good because I am always a bit worried about the future. We were shown the following example. We would fill 2 building savings contracts for 10 years and only pay interest, then we would redeem the whole thing and pay a low, reduced rate. The financing amount totals €150,000.00. The rate should be €780.00 for this. The fixed interest period would be 30 years. I had already done some calculations myself and come to a completely different result:
Darlenssumme 150.830,00 € Interest rate 2.95% until 10th year €650.00 Loan calculation Year Interest Repayment Annual rate Remaining debt Year 1 €4,449.49 €3,350.52 €7,800.00 €147,479.49 Year 2 €4,350.64 €3,449.36 €7,800.00 €144,030.13 Year 3 €4,248.89 €3,551.11 €7,800.00 €140,479.02 Year 4 €4,144.13 €3,655.87 €7,800.00 €136,823.15 Year 5 €4,036.28 €3,763.72 €7,800.00 €133,059.43 Year 6 €3,925.25 €3,874.75 €7,800.00 €129,184.69 Year 7 €3,810.95 €3,989.05 €7,800.00 €125,195.63 Year 8 €3,693.27 €4,106.73 €7,800.00 €121,088.91 Year 9 €3,572.12 €4,227.88 €7,800.00 €116,861.03 Year 10 €3,447.40 €4,352.60 €7,800.00 €112,508.43 Year 11 €3,319.00 €4,481.00 €7,800.00 €108,027.43 Year 12 €3,186.81 €4,613.19 €7,800.00 €103,414.24 Year 13 €3,050.72 €4,749.28 €7,800.00 €98,664.96 Year 14 €2,910.62 €4,889.38 €7,800.00 €93,775.57 Year 15 €2,766.38 €5,033.62 €7,800.00 €88,741.95 Year 16 €2,617.89 €5,182.11 €7,800.00 €83,559.84 Year 17 €2,465.02 €5,334.98 €7,800.00 €78,224.85 Year 18 €2,307.63 €5,492.37 €7,800.00 €72,732.49 Year 19 €2,145.61 €5,654.39 €7,800.00 €67,078.10 Year 20 €1,978.80 €5,821.20 €7,800.00 €61,256.90 Year 21 €1,807.08 €5,992.92 €7,800.00 €55,263.98 Year 22 €1,630.29 €6,169.71 €7,800.00 €49,094.27 Year 23 €1,448.28 €6,351.72 €7,800.00 €42,742.55 Year 24 €1,260.91 €6,539.09 €7,800.00 €36,203.45 Year 25 €1,068.00 €6,732.00 €7,800.00 €29,471.45 Year 26 €869.41 €6,930.59 €7,800.00 €22,540.86 Year 27 €664.96 €7,135.04 €7,800.00 €15,405.82 Year 28 €454.47 €7,345.53 €7,800.00 €8,060.29 Year 29 €237.78 €7,562.22 €7,800.00 €498.07 Year 30 €14.69 €7,785.31 €7,800.00 €-7,287.24
Darlenssumme 150.830,00 € Interest rate 2.95% until 10th year €650.00 Loan calculation Year Interest Repayment Annual rate Remaining debt Year 1 €4,449.49 €3,350.52 €7,800.00 €147,479.49 Year 2 €4,350.64 €3,449.36 €7,800.00 €144,030.13 Year 3 €4,248.89 €3,551.11 €7,800.00 €140,479.02 Year 4 €4,144.13 €3,655.87 €7,800.00 €136,823.15 Year 5 €4,036.28 €3,763.72 €7,800.00 €133,059.43 Year 6 €3,925.25 €3,874.75 €7,800.00 €129,184.69 Year 7 €3,810.95 €3,989.05 €7,800.00 €125,195.63 Year 8 €3,693.27 €4,106.73 €7,800.00 €121,088.91 Year 9 €3,572.12 €4,227.88 €7,800.00 €116,861.03 Year 10 €3,447.40 €4,352.60 €7,800.00 €112,508.43 Year 11 €3,319.00 €4,481.00 €7,800.00 €108,027.43 Year 12 €3,186.81 €4,613.19 €7,800.00 €103,414.24 Year 13 €3,050.72 €4,749.28 €7,800.00 €98,664.96 Year 14 €2,910.62 €4,889.38 €7,800.00 €93,775.57 Year 15 €2,766.38 €5,033.62 €7,800.00 €88,741.95 Year 16 €2,617.89 €5,182.11 €7,800.00 €83,559.84 Year 17 €2,465.02 €5,334.98 €7,800.00 €78,224.85 Year 18 €2,307.63 €5,492.37 €7,800.00 €72,732.49 Year 19 €2,145.61 €5,654.39 €7,800.00 €67,078.10 Year 20 €1,978.80 €5,821.20 €7,800.00 €61,256.90 Year 21 €1,807.08 €5,992.92 €7,800.00 €55,263.98 Year 22 €1,630.29 €6,169.71 €7,800.00 €49,094.27 Year 23 €1,448.28 €6,351.72 €7,800.00 €42,742.55 Year 24 €1,260.91 €6,539.09 €7,800.00 €36,203.45 Year 25 €1,068.00 €6,732.00 €7,800.00 €29,471.45 Year 26 €869.41 €6,930.59 €7,800.00 €22,540.86 Year 27 €664.96 €7,135.04 €7,800.00 €15,405.82 Year 28 €454.47 €7,345.53 €7,800.00 €8,060.29 Year 29 €237.78 €7,562.22 €7,800.00 €498.07 Year 30 €14.69 €7,785.31 €7,800.00 €-7,287.24