Mortgage calculator. Example of calculation

Calculator

months

currency

% annual

%

currency

Results

Base terms

Term of loan : 96 months
Loan amount : 400000 currency
Rate : 14 % annual (annuity scheme charges)
Single commission fee : 0 %
Monthly fee : 0 currency

Final values, monetary items

Monthly sum of fee : 6948.60
Total sum of fee : 667065.64
including % : 267065.64
credit body : 400000.00
commissions : 0.00

Schedule of payments on credit-side

Month Creditor indebtedness Redemption of debt of loan Percent of loan Commissions Total in a month
1 400000.00 2281.93 4666.67 0.00 6948.60
2 397718.07 2308.56 4640.04 0.00 6948.60
3 395409.51 2335.49 4613.11 0.00 6948.60
4 393074.02 2362.74 4585.86 0.00 6948.60
5 390711.28 2390.30 4558.30 0.00 6948.60
6 388320.98 2418.19 4530.41 0.00 6948.60
7 385902.79 2446.40 4502.20 0.00 6948.60
8 383456.39 2474.94 4473.66 0.00 6948.60
9 380981.45 2503.82 4444.78 0.00 6948.60
10 378477.63 2533.03 4415.57 0.00 6948.60
11 375944.60 2562.58 4386.02 0.00 6948.60
12 373382.02 2592.48 4356.12 0.00 6948.60
13 370789.54 2622.72 4325.88 0.00 6948.60
14 368166.82 2653.32 4295.28 0.00 6948.60
15 365513.50 2684.28 4264.32 0.00 6948.60
16 362829.22 2715.59 4233.01 0.00 6948.60
17 360113.63 2747.27 4201.33 0.00 6948.60
18 357366.36 2779.33 4169.27 0.00 6948.60
19 354587.03 2811.75 4136.85 0.00 6948.60
20 351775.28 2844.56 4104.04 0.00 6948.60
21 348930.72 2877.74 4070.86 0.00 6948.60
22 346052.98 2911.32 4037.28 0.00 6948.60
23 343141.66 2945.28 4003.32 0.00 6948.60
24 340196.38 2979.64 3968.96 0.00 6948.60
25 337216.74 3014.40 3934.20 0.00 6948.60
26 334202.34 3049.57 3899.03 0.00 6948.60
27 331152.77 3085.15 3863.45 0.00 6948.60
28 328067.62 3121.14 3827.46 0.00 6948.60
29 324946.48 3157.56 3791.04 0.00 6948.60
30 321788.92 3194.40 3754.20 0.00 6948.60
31 318594.52 3231.66 3716.94 0.00 6948.60
32 315362.86 3269.37 3679.23 0.00 6948.60
33 312093.49 3307.51 3641.09 0.00 6948.60
34 308785.98 3346.10 3602.50 0.00 6948.60
35 305439.88 3385.13 3563.47 0.00 6948.60
36 302054.75 3424.63 3523.97 0.00 6948.60
37 298630.12 3464.58 3484.02 0.00 6948.60
38 295165.54 3505.00 3443.60 0.00 6948.60
39 291660.54 3545.89 3402.71 0.00 6948.60
40 288114.65 3587.26 3361.34 0.00 6948.60
41 284527.39 3629.11 3319.49 0.00 6948.60
42 280898.28 3671.45 3277.15 0.00 6948.60
43 277226.83 3714.29 3234.31 0.00 6948.60
44 273512.54 3757.62 3190.98 0.00 6948.60
45 269754.92 3801.46 3147.14 0.00 6948.60
46 265953.46 3845.81 3102.79 0.00 6948.60
47 262107.65 3890.68 3057.92 0.00 6948.60
48 258216.97 3936.07 3012.53 0.00 6948.60
49 254280.90 3981.99 2966.61 0.00 6948.60
50 250298.91 4028.45 2920.15 0.00 6948.60
51 246270.46 4075.44 2873.16 0.00 6948.60
52 242195.02 4122.99 2825.61 0.00 6948.60
53 238072.03 4171.09 2777.51 0.00 6948.60
54 233900.94 4219.76 2728.84 0.00 6948.60
55 229681.18 4268.99 2679.61 0.00 6948.60
56 225412.19 4318.79 2629.81 0.00 6948.60
57 221093.40 4369.18 2579.42 0.00 6948.60
58 216724.22 4420.15 2528.45 0.00 6948.60
59 212304.07 4471.72 2476.88 0.00 6948.60
60 207832.35 4523.89 2424.71 0.00 6948.60
61 203308.46 4576.67 2371.93 0.00 6948.60
62 198731.79 4630.06 2318.54 0.00 6948.60
63 194101.73 4684.08 2264.52 0.00 6948.60
64 189417.65 4738.73 2209.87 0.00 6948.60
65 184678.92 4794.01 2154.59 0.00 6948.60
66 179884.91 4849.94 2098.66 0.00 6948.60
67 175034.97 4906.53 2042.07 0.00 6948.60
68 170128.44 4963.77 1984.83 0.00 6948.60
69 165164.67 5021.68 1926.92 0.00 6948.60
70 160142.99 5080.27 1868.33 0.00 6948.60
71 155062.72 5139.53 1809.07 0.00 6948.60
72 149923.19 5199.50 1749.10 0.00 6948.60
73 144723.69 5260.16 1688.44 0.00 6948.60
74 139463.53 5321.53 1627.07 0.00 6948.60
75 134142.00 5383.61 1564.99 0.00 6948.60
76 128758.39 5446.42 1502.18 0.00 6948.60
77 123311.97 5509.96 1438.64 0.00 6948.60
78 117802.01 5574.24 1374.36 0.00 6948.60
79 112227.77 5639.28 1309.32 0.00 6948.60
80 106588.49 5705.07 1243.53 0.00 6948.60
81 100883.42 5771.63 1176.97 0.00 6948.60
82 95111.79 5838.96 1109.64 0.00 6948.60
83 89272.83 5907.08 1041.52 0.00 6948.60
84 83365.75 5976.00 972.60 0.00 6948.60
85 77389.75 6045.72 902.88 0.00 6948.60
86 71344.03 6116.25 832.35 0.00 6948.60
87 65227.78 6187.61 760.99 0.00 6948.60
88 59040.17 6259.80 688.80 0.00 6948.60
89 52780.37 6332.83 615.77 0.00 6948.60
90 46447.54 6406.71 541.89 0.00 6948.60
91 40040.83 6481.46 467.14 0.00 6948.60
92 33559.37 6557.07 391.53 0.00 6948.60
93 27002.30 6633.57 315.03 0.00 6948.60
94 20368.73 6710.96 237.64 0.00 6948.60
95 13657.77 6789.26 159.34 0.00 6948.60
96 6868.51 6868.51 80.13 0.00 6948.64
Total   400000.00 267065.64 0.00 667065.64

Save

Print the results of calculation on the printer

Download as Excel file (format Excel 5)

Download as Excel file (format Excel 2007)

Download as web page

Download as CSV file

Download as PDF file

Despite the fact that the mortgage calculator allows you to specify additional options of credit, payment amount may have a slight error caused by the peculiarities of calculations in each financial institution.