Repayment table for Dystopia - user acquisition campaign | Round 06
For amount: 1000.00€
Nr | Payment date | Principal payment | Interest payment | Outstanding principal | Total payment |
---|
|
1
Interest for project raising period
| 10.03.2021 | 0.00€ | 0.00€ | 1000.00€ | 0.00€ |
|
2 | 10.04.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
3 | 10.05.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
4 | 10.06.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
5 | 10.07.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
6 | 10.08.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
7 | 10.09.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
8 | 10.10.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
9 | 10.11.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
10 | 10.12.2021 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
11 | 10.01.2022 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
12 | 10.02.2022 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
13 | 10.03.2022 | 0.00€ | 30.00€ | 1000.00€ | 30.00€ |
|
14 | 10.03.2022 | 1000.00€ | 0.00€ | 0.00€ | 1000.00€ |
|
Interés total: 360.00€ |
This is a provisional repayment plan with an assumption that the project will collect the funding target.