AMORTIZACIONEN PLAN NA KREDITOT

MESE^NA AMORTIZACIA Godi{ni otplati

Grejs per. 30,000
Kamata
Amortizacionen plan na kreditot 126,624 1 99,437
20%
2 99,437
Iznos na kreditot 500,000 1.01 3 99,437
Kamata 6.00% 1.43 4 99,437
Vreme za isplata godini 6.0 0.50 5 99,437
Kredit
Grejs period meseci 12.0 500,000 6
80%
Mese~ni anuiteti 12 72 7
Meseчен просечен ануитет 8,286.4 8
Vkupno 527,187

Prose~en iznos za
Iznos na Kamata za Vkupno kredit za Vkupno kamata Kamata na kred. Godi{ni kvartalni kamati i osnovica
eden anuitet anuitetite Grejs period isplata
(otplata)
8,286.4 596,624.0 30,000.0 626,624.0 126,624.0 96,624.0
anuitet 2,500
Isplata na Godiшни
GodinaBroj na rati Kredit Kamata Mes. Anuit. Pros. Anuit, Kamati Vkupno God.
osnovicata Anuiteti
Grejs period 500,000 30,000 30,000 1
1 1 500,000 2,500 6,944 5,786 8,286
1 2 494,214 2,471 6,944 5,815 8,286
1 3 488,398 2,442 6,944 5,844 8,286
1 4 482,554 2,413 6,944 5,874 8,286
1 5 476,680 2,383 6,944 5,903 8,286
1 6 470,777 2,354 6,944 5,933 8,286
1 7 464,844 2,324 6,944 5,962 8,286
1 8 458,882 2,294 6,944 5,992 8,286
1 9 452,890 2,264 6,944 6,022 8,286
1 10 446,868 2,234 6,944 6,052 8,286
1 11 440,816 2,204 6,944 6,082 8,286
1 12 434,734 2,174 6,944 6,113 8,286 28,058 71,379 99,437 1
2 13 428,621 2,143 6,944 6,143 8,286
2 14 422,478 2,112 6,944 6,174 8,286
2 15 416,304 2,082 6,944 6,205 8,286
2 16 410,099 2,050 6,944 6,236 8,286
2 17 403,863 2,019 6,944 6,267 8,286
2 18 397,596 1,988 6,944 6,298 8,286
2 19 391,297 1,956 6,944 6,330 8,286
2 20 384,967 1,925 6,944 6,362 8,286
2 21 378,606 1,893 6,944 6,393 8,286
2 22 372,212 1,861 6,944 6,425 8,286
2 23 365,787 1,829 6,944 6,458 8,286
2 24 359,329 1,797 6,944 6,490 8,286 23,656 75,782 99,437 2
3 25 352,839 1,764 6,944 6,522 8,286
3 26 346,317 1,732 6,944 6,555 8,286
3 27 339,762 1,699 6,944 6,588 8,286
3 28 333,175 1,666 6,944 6,621 8,286
3 29 326,554 1,633 6,944 6,654 8,286
3 30 319,900 1,600 6,944 6,687 8,286
3 31 313,213 1,566 6,944 6,720 8,286
3 32 306,493 1,532 6,944 6,754 8,286
3 33 299,739 1,499 6,944 6,788 8,286
3 34 292,951 1,465 6,944 6,822 8,286
3 35 286,130 1,431 6,944 6,856 8,286
3 36 279,274 1,396 6,944 6,890 8,286 18,982 80,456 99,437 3
4 37 272,384 1,362 6,944 6,925 8,286
4 38 265,459 1,327 6,944 6,959 8,286
4 39 258,500 1,293 6,944 6,994 8,286
4 40 251,506 1,258 6,944 7,029 8,286
4 41 244,477 1,222 6,944 7,064 8,286
4 42 237,413 1,187 6,944 7,099 8,286
4 43 230,314 1,152 6,944 7,135 8,286
4 44 223,179 1,116 6,944 7,171 8,286
4 45 216,008 1,080 6,944 7,206 8,286
4 46 208,802 1,044 6,944 7,242 8,286
4 47 201,560 1,008 6,944 7,279 8,286
4 48 194,281 971 6,944 7,315 8,286 14,019 85,418 99,437 4
5 49 186,966 935 6,944 7,352 8,286
5 50 179,614 898 6,944 7,388 8,286
5 51 172,226 861 6,944 7,425 8,286
5 52 164,801 824 6,944 7,462 8,286
5 53 157,338 787 6,944 7,500 8,286
5 54 149,838 749 6,944 7,537 8,286
5 55 142,301 712 6,944 7,575 8,286
5 56 134,726 674 6,944 7,613 8,286
5 57 127,113 636 6,944 7,651 8,286
5 58 119,463 597 6,944 7,689 8,286
5 59 111,773 559 6,944 7,728 8,286
5 60 104,046 520 6,944 7,766 8,286 8,751 90,686 99,437 5

VKUPNO 96,279.63 93,466 416,667 403,720 497,187 93,466 403,720 497,187