What the sale leaves after the loan and fees — T2 in Melun — SCI à l’IS · ID 01SCI ISNet Sale Proceeds Ledger
This page shows how we get from the sale price to what the sale leaves after the agency fee, the loan payoff costs and the remaining loan. Result if you sell in year 15: €71,307.
Where each number comes from
This figure is calculated from the inputs only.
Gross Sale Price (Year 15)€133,633
Agency Fee (Year 15)€6,682
Loan Payoff Costs (Year 15)€551
Net Sale Proceeds (Year 15)€71,307
| Year | Gross Sale Price | Agency Fee | Loan Payoff Costs | Remaining Loan1 | Net Sale Proceeds (before tax) |
|---|---|---|---|---|---|
| 1 | €124,620 | €6,231 | €1,140 | €113,967 | €3,282 |
| 2 | €125,243 | €6,262 | €1,104 | €110,353 | €7,524 |
| 3 | €125,869 | €6,293 | €1,067 | €106,657 | €11,853 |
| 4 | €126,499 | €6,325 | €1,029 | €102,875 | €16,270 |
| 5 | €127,131 | €6,357 | €990 | €99,007 | €20,778 |
| 6 | €127,767 | €6,388 | €951 | €95,050 | €25,378 |
| 7 | €128,406 | €6,420 | €910 | €91,002 | €30,073 |
| 8 | €129,048 | €6,452 | €869 | €86,862 | €34,865 |
| 9 | €129,693 | €6,485 | €826 | €82,626 | €39,756 |
| 10 | €130,341 | €6,517 | €783 | €78,294 | €44,748 |
| 11 | €130,993 | €6,550 | €739 | €73,861 | €49,843 |
| 12 | €131,648 | €6,582 | €693 | €69,328 | €55,045 |
| 13 | €132,306 | €6,615 | €647 | €64,690 | €60,354 |
| 14 | €132,968 | €6,648 | €599 | €59,946 | €65,774 |
| 15 | €133,633 | €6,682 | €551 | €55,093 | €71,307 |
| 16 | €134,301 | €6,715 | €501 | €50,129 | €76,956 |
| 17 | €134,972 | €6,749 | €451 | €45,051 | €82,723 |
| 18 | €135,647 | €6,782 | €399 | €39,856 | €88,610 |
| 19 | €136,325 | €6,816 | €345 | €34,542 | €94,622 |
| 20 | €137,007 | €6,850 | €291 | €29,107 | €100,759 |
| 21 | €137,692 | €6,885 | €235 | €23,546 | €107,026 |
| 22 | €138,381 | €6,919 | €179 | €17,858 | €113,425 |
| 23 | €139,072 | €6,954 | €120 | €12,040 | €119,958 |
| 24 | €139,768 | €6,988 | €61 | €6,088 | €126,630 |
| 25 | €140,467 | €7,023 | €0 | €0 | €133,443 |