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 25: €133,443.
Where each number comes from
This figure is calculated from the inputs only.
Gross Sale Price (Year 25)€140,467
Agency Fee (Year 25)€7,023
Loan Payoff Costs (Year 25)€0
Net Sale Proceeds (Year 25)€133,443
| 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 |