Mokėjimų grafikas
- Valiuta: EUR
- Kaina: 10 300 EUR
- Lizingo laikotarpis: 5 metai
- Pradinė įmoka: 10% (1 030 EUR)
- Likutinė vertė: 30% (3 090 EUR)
- Mėnesio įmoka: 140.82 EUR
- Metinė kintama palūkanų norma: 3.5% + 3 mėn. EURIBOR (3.577%)
- Sutarties mokestis: 200.00 EUR
- BVKKMN: 8.35%
- Bendra mokama suma: 11 739.16 EUR
Spausdinti
Išsaugoti (PDF)
Apskaičiuotas rezultatas yra tik orientacinio pobūdžio ir nėra įsipareigojimas suteikti finansavimą. Konkrečias finansavimo sąlygas pateiksime tik patikrinę Jūsų lizingo paraiškoje pateiktą informaciją.
Mėnuo | Neišpirkta turto vertė | Palūkanos | Turto išpirkimo įmoka | Bendra įmoka |
---|---|---|---|---|
Sutarties mokestis | 200.00 | |||
Pradinė įmoka | 1 030.00 | |||
1 | 9 270.00 | 54.67 | 86.15 | 140.82 |
2 | 9 183.85 | 54.16 | 86.66 | 140.82 |
3 | 9 097.19 | 53.65 | 87.17 | 140.82 |
4 | 9 010.02 | 53.14 | 87.68 | 140.82 |
5 | 8 922.34 | 52.62 | 88.20 | 140.82 |
6 | 8 834.14 | 52.10 | 88.72 | 140.82 |
7 | 8 745.42 | 51.58 | 89.24 | 140.82 |
8 | 8 656.18 | 51.05 | 89.77 | 140.82 |
9 | 8 566.41 | 50.52 | 90.30 | 140.82 |
10 | 8 476.11 | 49.99 | 90.83 | 140.82 |
11 | 8 385.28 | 49.45 | 91.37 | 140.82 |
12 | 8 293.91 | 48.91 | 91.91 | 140.82 |
13 | 8 202.01 | 48.37 | 92.45 | 140.82 |
14 | 8 109.56 | 47.83 | 92.99 | 140.82 |
15 | 8 016.56 | 47.28 | 93.54 | 140.82 |
16 | 7 923.02 | 46.73 | 94.09 | 140.82 |
17 | 7 828.93 | 46.17 | 94.65 | 140.82 |
18 | 7 734.28 | 45.61 | 95.21 | 140.82 |
19 | 7 639.07 | 45.05 | 95.77 | 140.82 |
20 | 7 543.31 | 44.49 | 96.33 | 140.82 |
21 | 7 446.97 | 43.92 | 96.90 | 140.82 |
22 | 7 350.07 | 43.35 | 97.47 | 140.82 |
23 | 7 252.60 | 42.77 | 98.05 | 140.82 |
24 | 7 154.55 | 42.19 | 98.63 | 140.82 |
25 | 7 055.93 | 41.61 | 99.21 | 140.82 |
26 | 6 956.72 | 41.03 | 99.79 | 140.82 |
27 | 6 856.93 | 40.44 | 100.38 | 140.82 |
28 | 6 756.55 | 39.85 | 100.97 | 140.82 |
29 | 6 655.58 | 39.25 | 101.57 | 140.82 |
30 | 6 554.01 | 38.65 | 102.17 | 140.82 |
31 | 6 451.84 | 38.05 | 102.77 | 140.82 |
32 | 6 349.07 | 37.44 | 103.38 | 140.82 |
33 | 6 245.70 | 36.83 | 103.99 | 140.82 |
34 | 6 141.71 | 36.22 | 104.60 | 140.82 |
35 | 6 037.11 | 35.60 | 105.22 | 140.82 |
36 | 5 931.90 | 34.98 | 105.84 | 140.82 |
37 | 5 826.06 | 34.36 | 106.46 | 140.82 |
38 | 5 719.60 | 33.73 | 107.09 | 140.82 |
39 | 5 612.51 | 33.10 | 107.72 | 140.82 |
40 | 5 504.79 | 32.46 | 108.35 | 140.82 |
41 | 5 396.44 | 31.83 | 108.99 | 140.82 |
42 | 5 287.44 | 31.18 | 109.64 | 140.82 |
43 | 5 177.81 | 30.54 | 110.28 | 140.82 |
44 | 5 067.53 | 29.89 | 110.93 | 140.82 |
45 | 4 956.59 | 29.23 | 111.59 | 140.82 |
46 | 4 845.00 | 28.57 | 112.25 | 140.82 |
47 | 4 732.76 | 27.91 | 112.91 | 140.82 |
48 | 4 619.85 | 27.25 | 113.57 | 140.82 |
49 | 4 506.28 | 26.58 | 114.24 | 140.82 |
50 | 4 392.03 | 25.90 | 114.92 | 140.82 |
51 | 4 277.12 | 25.22 | 115.60 | 140.82 |
52 | 4 161.52 | 24.54 | 116.28 | 140.82 |
53 | 4 045.24 | 23.86 | 116.96 | 140.82 |
54 | 3 928.28 | 23.17 | 117.65 | 140.82 |
55 | 3 810.63 | 22.47 | 118.35 | 140.82 |
56 | 3 692.28 | 21.78 | 119.04 | 140.82 |
57 | 3 573.24 | 21.07 | 119.75 | 140.82 |
58 | 3 453.49 | 20.37 | 120.45 | 140.82 |
59 | 3 333.04 | 19.66 | 121.16 | 140.82 |
60 | 3 211.88 | 18.94 | 3 333.75 | 3 230.82 |
Viso | 2 269.16 | 9 391.88 | 12 769.16 |