Scribd Logo
Upload

Welcome to Scribd!

  • Privat Kredit Plan

    Uploaded by

    aksrokx
    6 views2 pages
    The document outlines a repayment plan for a loan with a net credit amount of €32,708 and total amount due of €35,860.57. It lists the monthly repayment amounts of €597.70 over 60 months from January 2017 to December 2021, showing how the outstanding balance will be paid off through equal monthly installments that allocate portions to interest and principal repayment each period. By the end of the repayment period, the outstanding balance will be paid off.

    Original Description:

    Private Loan descritpion for dataa anylsis tools.

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines a repayment plan for a loan with a net credit amount of €32,708 and total amount due of €35,860.57. It lists the monthly repayment amounts of €597.70 over 60 months from January 2017 to December 2021, showing how the outstanding balance will be paid off through equal monthly installments that allocate portions to interest and principal repayment each period. By the end of the repayment period, the outstanding balance will be paid off.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    6 views2 pages

    Privat Kredit Plan

    Uploaded by

    aksrokx
    The document outlines a repayment plan for a loan with a net credit amount of €32,708 and total amount due of €35,860.57. It lists the monthly repayment amounts of €597.70 over 60 months from January 2017 to December 2021, showing how the outstanding balance will be paid off through equal monthly installments that allocate portions to interest and principal repayment each period. By the end of the repayment period, the outstanding balance will be paid off.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Tilgungsplan

    Vorname: 35.000
    Nachname: 30.000
    Kontonummer:
    25.000
    Sollzins: 3,6283 %
    Effektivzins: 3,6900 % co 20.000

    Kreditbeginn: 18.11.2016 15.000


    Q)
    0:::

    Nettokred itbetrag: 32.708,00 EUR 10.000


    RSV: 0,00 EUR
    Zinsen: 3.152,57 EUR 5.000
    Bearbeitungsgebuhr: 0,00 EUR 0
    2017 2018 2019 2020 2021 20�
    Gesamtbetrag: 35.860,57 EUR

    Datum Rate Restsaldo Zins-Rv. Tilgung Zinsen R.SV


    01.01.2017 597,70 -35.262,87 3.011,29 456,42 141,28 0,00
    01.02.2017 597,70 -34.665,17 2.913,75 500,16 97,54 0,00
    01.03.2017 597,70 -34.067,47 2.817,73 501,68 96,02 0,00
    01.04.2017 597,70 -33.469,77 2.723,23 503,20 94,50 0,00
    01.05.2017 597,70 -32.872,07 2.630,24 504,71 92,99 0,00
    01.06.2017 597,70 -32.274,37 2.538,79 506,25 91,45 0,00
    01.07.2017 597,70 -31.676,67 2.448,86 507,77 89,93 0,00
    01.08.2017 597,70 -31.078,97 2.360,47 509,31 88,39 0,00
    01.09.2017 597,70 -30.481,27 2.273,62 510,85 86,85 0,00
    01.10.2017 597,70 -29.883,57 2.188,31 512,39 85,31 0,00
    01.11.2017 597,70 -29.285,87 2.104,56 513,95 83,75 0,00
    01.12.2017 597,70 -28.688,17 2.022,36 515,50 82,20 0,00
    01.01.2018 597,70 -28.090,47 1.941,71 517,05 80,65 0,00
    01.02.2018 597,70 -27.492,77 1.862,64 518,63 79,07 0,00
    01.03.2018 597,70 -26.895,07 1.785,12 520,18 77,52 0,00
    01.04.2018 597,70 -26.297,37 1.709,19 521,77 75,93 0,00
    01.05.2018 597,70 -25.699,67 1.634,83 523,34 74,36 0,00
    01.06.2018 597,70 -25.101,97 1.562,05 524,92 72,78 0,00
    01.07.2018 597,70 -24.504,27 1.490,86 526,51 71,19 0,00
    01.08.2018 597,70 -23.906,57 1.421,27 528,11 69,59 0,00
    01.09.2018 597,70 -23.308,87 1.353,27 529,70 68,00 0,00
    01.10.2018 597,70 -22.711,17 1.286,87 531,30 66,40 0,00
    01.11.2018 597,70 -22.113,47 1.222,08 532,91 64,79 0,00
    01.12.2018 597,70 -21.515,77 1.158,90 534,52 63,18 0,00
    01.01.2019 597,70 -20.918,07 1.097,33 536,13 61,57 0,00
    01.02.2019 597,70 -20.320,37 1.037,39 537,76 59,94 0,00
    r-1 If"'\ r,._i"-- .. ••-•- f'\
    Datum Rate Restsaldo Zins-Rv. Tilgung Zinsen RSV
    01.03.2019 597,70 -19.722,67 979,08 539,39 58,31 0,00
    01.04.2019 597,70 -19.124,97 922,39 541,01 56,69 0,00
    01.05.2019 597,70 -18.527,27 867,35 542,66 55,04 0,00
    01.06.2019 597,70 -17.929,57 813,94 544,29 53,41 0,00
    01.07.2019 597,70 -17.331,87 762,18 545,94 51,76 0,00
    01.08.2019 597,70 -16.734,17 712,07 547,59 50,11 0,00
    01.09.2019 597,70 -16.136,47 663,61 549,24 48,46 0,00
    01.10.2019 597,70 -15.538,77 616,82 550,91 46,79 0,00
    01.11.2019 597,70 -14.941,07 571,69 552,57 45,13 0,00
    01.12.2019 597,70 -14.343,37 528,24 554,25 43,45 0,00
    01.01.2020 597,70 -13.745,67 486,46 555,92 41,78 0,00
    01.02.2020 597,70 -13.147,97 446,36 557,60 40,10 0,00
    01.03.2020 597,70 -12.550,27 407,95 559,29 38,41 0,00
    01.04.2020 597,70 -11.952,57 371,23 560,98 36,72 0,00
    01.05.2020 597,70 -11.354,87 336,20 562,67 35,03 0,00
    01.06.2020 597,70 -10.757,17 302,88 564,38 33,32 0,00
    01.07.2020 597,70 -10.159,47 271,27 566,09 31,61 0,00
    01.08.2020 597,70 -9.561,77 241,36 567,79 29,91 0,00
    01.09.2020 597,70 -8.964,07 213,17 569,51 28,19 0,00
    01.10.2020 597,70 -8.366,37 186,71 571,24 26,46 0,00
    01.11.2020 597,70 -7.768,67 161,97 572,96 24,74 0,00
    01.12.2020 597,70 -7.170,97 138,97 574,70 23,00 0,00
    01.01.2021 597,70 -6.573,27 117,70 576,43 21,27 0,00
    01.02.2021 597,70 -5.975,57 98,18 578,18 19,52 0,00
    01.03.2021 597,70 -5.377,87 80,41 579,93 17,77 0,00
    01.04.2021 597,70 -4.780,17 64,39 581,68 16,02 0,00
    01.05.2021 597,70 -4.182,47 50,12 583,43 14,27 0,00
    01.06.2021 597,70 -3.584,77 37,63 585,21 12,49 0,00
    01.07.2021 597,70 -2.987,07 26,90 586,97 10,73 0,00
    01.08.2021 597,70 -2.389,37 17,95 588,75 8,95 0,00
    01.09.2021 597,70 -1.791,67 10,78 590,53 7,17 0,00
    01.10.2021 597,70 -1.193,97 5,39 592,31 5,39 0,00
    01.11.2021 597,70 -596,27 1,80 594,11 3,59 0,00
    01.12.2021 596,27 0,00 0,00 594,47 1,80 0,00

    Seite 2 von 2

    You might also like