Advertisement
Guest User

French loan

a guest
Jan 20th, 2021
204
0
Never
Not a member of Pastebin yet? Sign Up, it unlocks many cool features!
text 2.61 KB | None | 0 0
  1. | # | Residual debt | Principal | Interest | Capital |
  2. |:--:|:-------------:|:----------:|:--------:|:----------:|
  3. | 0 | 60.000,00 € | 0,00 € | 0,00 € | 0,00 € |
  4. | 1 | 58.474,68 € | 1.825,32 € | 300,00 € | 1.525,32 € |
  5. | 2 | 56.941,74 € | 1.825,32 € | 292,37 € | 1.532,94 € |
  6. | 3 | 55.401,13 € | 1.825,32 € | 284,71 € | 1.540,61 € |
  7. | 4 | 53.852,82 € | 1.825,32 € | 277,01 € | 1.548,31 € |
  8. | 5 | 52.296,77 € | 1.825,32 € | 269,26 € | 1.556,05 € |
  9. | 6 | 50.732,94 € | 1.825,32 € | 261,48 € | 1.563,83 € |
  10. | 7 | 49.161,29 € | 1.825,32 € | 253,66 € | 1.571,65 € |
  11. | 8 | 47.581,78 € | 1.825,32 € | 245,81 € | 1.579,51 € |
  12. | 9 | 45.994,37 € | 1.825,32 € | 237,91 € | 1.587,41 € |
  13. | 10 | 44.399,03 € | 1.825,32 € | 229,97 € | 1.595,34 € |
  14. | 11 | 42.795,70 € | 1.825,32 € | 221,99 € | 1.603,32 € |
  15. | 12 | 41.184,37 € | 1.825,32 € | 213,98 € | 1.611,34 € |
  16. | 13 | 39.564,97 € | 1.825,32 € | 205,92 € | 1.619,39 € |
  17. | 14 | 37.937,48 € | 1.825,32 € | 197,82 € | 1.627,49 € |
  18. | 15 | 36.301,85 € | 1.825,32 € | 189,69 € | 1.635,63 € |
  19. | 16 | 34.658,04 € | 1.825,32 € | 181,51 € | 1.643,81 € |
  20. | 17 | 33.006,02 € | 1.825,32 € | 173,29 € | 1.652,03 € |
  21. | 18 | 31.345,73 € | 1.825,32 € | 165,03 € | 1.660,29 € |
  22. | 19 | 29.677,14 € | 1.825,32 € | 156,73 € | 1.668,59 € |
  23. | 20 | 28.000,21 € | 1.825,32 € | 148,39 € | 1.676,93 € |
  24. | 21 | 26.314,90 € | 1.825,32 € | 140,00 € | 1.685,32 € |
  25. | 22 | 24.621,16 € | 1.825,32 € | 131,57 € | 1.693,74 € |
  26. | 23 | 22.918,95 € | 1.825,32 € | 123,11 € | 1.702,21 € |
  27. | 24 | 21.208,23 € | 1.825,32 € | 114,59 € | 1.710,72 € |
  28. | 25 | 19.488,95 € | 1.825,32 € | 106,04 € | 1.719,28 € |
  29. | 26 | 17.761,08 € | 1.825,32 € | 97,44 € | 1.727,87 € |
  30. | 27 | 16.024,57 € | 1.825,32 € | 88,81 € | 1.736,51 € |
  31. | 28 | 14.279,37 € | 1.825,32 € | 80,12 € | 1.745,19 € |
  32. | 29 | 12.525,46 € | 1.825,32 € | 71,40 € | 1.753,92 € |
  33. | 30 | 10.762,77 € | 1.825,32 € | 62,63 € | 1.762,69 € |
  34. | 31 | 8.991,26 € | 1.825,32 € | 53,81 € | 1.771,50 € |
  35. | 32 | 7.210,90 € | 1.825,32 € | 44,96 € | 1.780,36 € |
  36. | 33 | 5.421,64 € | 1.825,32 € | 36,05 € | 1.789,26 € |
  37. | 34 | 3.623,43 € | 1.825,32 € | 27,11 € | 1.798,21 € |
  38. | 35 | 1.816,24 € | 1.825,32 € | 18,12 € | 1.807,20 € |
  39. | 36 | 0,00 € | 1.825,32 € | 9,08 € | 1.816,24 € |
Advertisement
Add Comment
Please, Sign In to add comment
Advertisement