Desendettement
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVW
1
CréditSoldeTaux d'intérêtTraite
2
Crédit Auto9,000.006.31400.14
3
Crédit C13,000.009.90137.71
4
Crédit S6,000.007.90120.99
5
Crédit C24,000.0013.97119.05
6
Crédit Bancaire450.004.0025.00
7
Total22,450.00802.89
8
9
Somme allouée1,000.00
10
11
Stratégie "Avalanche" : plus petite somme en premierEvolution du crédit
12
Payement Marge additionelleCrédit BancaireCrédit C1Crédit C2Crédit SMoisCrédit BancaireCrédit C1Crédit C2Crédit SCrédit Auto
13
1.00Juillet 2012197.11222.11137.71119.05120.99400.14229.392,887.043,927.525,918.518,647.19
14
2.00197.11222.11137.71119.05120.99400.148.042,773.153,854.195,836.488,292.51
15
3.00222.118.04359.82119.05120.99400.140.002,436.213,780.015,753.927,935.98
16
4.00222.110.00359.82119.05120.99400.142,096.493,704.965,670.817,577.57
17
5.00222.11359.82119.05120.99400.141,753.963,629.055,587.157,217.28
18
6.00Decembre 2012222.11359.82119.05120.99400.141,408.613,552.245,502.946,855.09
19
7.00Janvier 2013222.11359.82119.05120.99400.141,060.413,474.555,418.186,490.99
20
8.00222.11359.82119.05120.99400.14709.343,395.955,332.866,124.98
21
9.00222.11359.82119.05120.99400.14355.373,316.435,246.985,757.05
22
10.00226.56355.37123.50120.99400.140.003,231.545,160.535,387.18
23
11.00355.370.00478.87120.99400.142,790.295,073.515,015.37
24
12.00355.37478.87120.99400.142,343.914,985.924,641.60
25
13.00Juillet 2013355.37478.87120.99400.141,892.334,897.764,265.87
26
14.00355.37478.87120.99400.141,435.494,809.013,888.16
27
15.00355.37478.87120.99400.14973.334,719.683,508.47
28
16.00355.37478.87120.99400.14505.794,629.763,126.78
29
17.00355.37478.87120.99400.1432.814,539.252,743.08
30
18.00446.0632.81567.05400.140.004,002.082,357.36
31
19.00Janvier 2014478.870.00599.86400.143,428.571,969.62
32
20.00478.87599.86400.142,851.281,579.83
33
21.00478.87599.86400.142,270.191,188.00
34
22.00478.87599.86400.141,685.28794.11
35
23.00478.87599.86400.141,096.51398.14
36
24.00478.87599.86398.14509.420.00
37
25.00Juillet 2014569.31509.420.000.00
38
26.00Aout 2014599.860.00
39
40
Total intérêts payés2,065.46
41
42
Stratégie du plus haut taux d'intérêt en premierEvolution du crédit
43
PayementMoisMarge additionnelleCrédit C2Crédit C1Crédit SCrédit AutoCrédit BancaireCrédit C2Crédit C1Crédit SCrédit AutoCrédit Bancaire
44
1.00Juillet 2012197.11316.16137.71120.99400.1425.003,730.412,887.045,918.518,647.19426.50
45
2.00197.11316.16137.71120.99400.1425.003,457.672,773.155,836.488,292.51402.92
46
3.00197.11316.16137.71120.99400.1425.003,181.772,658.325,753.927,935.98379.26
47
4.00197.11316.16137.71120.99400.1425.002,902.652,542.545,670.817,577.57355.53
48
5.00197.11316.16137.71120.99400.1425.002,620.282,425.805,587.157,217.28331.71
49
6.00197.11316.16137.71120.99400.1425.002,334.632,308.115,502.946,855.09307.82
50
7.00Janvier 2013197.11316.16137.71120.99400.1425.002,045.642,189.445,418.186,490.99283.85
51
8.00197.11316.16137.71120.99400.1425.001,753.302,069.795,332.866,124.98259.79
52
9.00197.11316.16137.71120.99400.1425.001,457.551,949.165,246.985,757.05235.66
53
10.00197.11316.16137.71120.99400.1425.001,158.361,827.535,160.535,387.18211.44
54
11.00197.11316.16137.71120.99400.1425.00855.681,704.895,073.515,015.37187.15
55
12.00197.11316.16137.71120.99400.1425.00549.491,581.254,985.924,641.60162.77
56
13.00Juillet 2013197.11316.16137.71120.99400.1425.00239.721,456.594,897.764,265.87138.31
57
14.00273.55239.72214.15120.99400.1425.000.001,254.454,809.013,888.16113.78
58
15.00316.160.00453.87120.99400.1425.00810.934,719.683,508.4789.15
59
16.00316.16453.87120.99400.1425.00363.754,629.763,126.7864.45
60
17.00406.28363.75211.11400.1425.000.004,449.142,743.0839.67
61
18.00453.870.00664.98400.1425.003,813.452,357.3614.80
62
19.00Janvier 2014464.07675.18400.1414.803,163.381,969.620.00
63
20.00464.07675.18400.140.002,509.031,579.83
64
21.00464.07675.18400.141,850.371,188.00
65
22.00464.07675.18400.141,187.37794.11
66
23.00464.07675.18400.14520.01398.14
67
24.00Juin 2014621.23520.01398.14
68
0.000.00
69
70
Total intérêts payés1,949.66
71
72
73
Stratégie du payement minimal
74
Payement MoisMarge additionelleCrédit BancaireCrédit C1Crédit C2Crédit SCredit AutoCrédit BancaireCrédit C1Crédit C2Crédit SCrédit Auto
75
1.00Juillet 20130.0025.00137.71119.05120.99400.14426.502,887.043,927.525,918.518,647.19
76
2.000.0025.00137.71119.05120.99400.14402.922,773.153,854.195,836.488,292.51
77
3.0025.00137.71119.05120.99400.14379.262,658.323,780.015,753.927,935.98
78
4.0025.00137.71119.05120.99400.14355.532,542.543,704.965,670.817,577.57
79
5.0025.00137.71119.05120.99400.14331.712,425.803,629.055,587.157,217.28
80
6.0025.00137.71119.05120.99400.14307.822,308.113,552.245,502.946,855.09
81
7.00Janvier 201325.00137.71119.05120.99400.14283.852,189.443,474.555,418.186,490.99
82
8.0025.00137.71119.05120.99400.14259.792,069.793,395.955,332.866,124.98
83
9.0025.00137.71119.05120.99400.14235.661,949.163,316.435,246.985,757.05
84
10.0025.00137.71119.05120.99400.14211.441,827.533,235.995,160.535,387.18
85
11.0025.00137.71119.05120.99400.14187.151,704.893,154.615,073.515,015.37
86
12.0025.00137.71119.05120.99400.14162.771,581.253,072.294,985.924,641.60
87
13.0025.00137.71119.05120.99400.14138.311,456.592,989.014,897.764,265.87
88
14.0025.00137.71119.05120.99400.14113.781,330.892,904.754,809.013,888.16
89
15.0025.00137.71119.05120.99400.1489.151,204.162,819.524,719.683,508.47
90
16.0025.00137.71119.05120.99400.1464.451,076.392,733.294,629.763,126.78
91
17.0025.00137.71119.05120.99400.1439.67947.562,646.064,539.252,743.08
92
18.0025.00137.71119.05120.99400.1414.80817.662,557.824,448.142,357.36
93
19.00Janvier 201414.80137.71119.05120.99400.140.00686.702,468.544,356.441,969.62
94
20.000.00137.71119.05120.99400.14554.652,378.234,264.131,579.83
95
21.00137.71119.05120.99400.14421.522,286.874,171.211,188.00
96
22.00137.71119.05120.99400.14287.292,194.444,077.68794.11
97
23.00137.71119.05120.99400.14151.952,100.943,983.54398.14
98
24.00137.71119.05120.99398.1415.492,006.353,888.770.00
99
25.0015.49119.05120.990.000.001,910.653,793.38
100
26.000.00119.05120.991,813.853,697.36
Loading...
 
 
 
Sheet1