Mokėjimų grafikas
- Valiuta: EUR
- Kaina: 9 990 EUR
- Lizingo laikotarpis: 5 metai
- Pradinė įmoka: 10% (999 EUR)
- Likutinė vertė: 30% (2 997 EUR)
- Mėnesio įmoka: 136.58 EUR
- Metinė kintama palūkanų norma: 3.5% + 3 mėn. EURIBOR (3.577%)
- Sutarties mokestis: 200.00 EUR
- BVKKMN: 8.39%
- Bendra mokama suma: 11 391.86 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 | 999.00 | |||
1 | 8 991.00 | 53.02 | 83.56 | 136.58 |
2 | 8 907.44 | 52.53 | 84.05 | 136.58 |
3 | 8 823.39 | 52.04 | 84.55 | 136.58 |
4 | 8 738.85 | 51.54 | 85.04 | 136.58 |
5 | 8 653.81 | 51.04 | 85.55 | 136.58 |
6 | 8 568.26 | 50.53 | 86.05 | 136.58 |
7 | 8 482.21 | 50.02 | 86.56 | 136.58 |
8 | 8 395.65 | 49.51 | 87.07 | 136.58 |
9 | 8 308.59 | 49.00 | 87.58 | 136.58 |
10 | 8 221.00 | 48.48 | 88.10 | 136.58 |
11 | 8 132.91 | 47.96 | 88.62 | 136.58 |
12 | 8 044.29 | 47.44 | 89.14 | 136.58 |
13 | 7 955.15 | 46.92 | 89.67 | 136.58 |
14 | 7 865.48 | 46.39 | 90.19 | 136.58 |
15 | 7 775.29 | 45.85 | 90.73 | 136.58 |
16 | 7 684.56 | 45.32 | 91.26 | 136.58 |
17 | 7 593.30 | 44.78 | 91.80 | 136.58 |
18 | 7 501.50 | 44.24 | 92.34 | 136.58 |
19 | 7 409.16 | 43.70 | 92.89 | 136.58 |
20 | 7 316.28 | 43.15 | 93.43 | 136.58 |
21 | 7 222.84 | 42.60 | 93.98 | 136.58 |
22 | 7 128.86 | 42.04 | 94.54 | 136.58 |
23 | 7 034.32 | 41.48 | 95.10 | 136.58 |
24 | 6 939.22 | 40.92 | 95.66 | 136.58 |
25 | 6 843.57 | 40.36 | 96.22 | 136.58 |
26 | 6 747.34 | 39.79 | 96.79 | 136.58 |
27 | 6 650.56 | 39.22 | 97.36 | 136.58 |
28 | 6 553.20 | 38.65 | 97.93 | 136.58 |
29 | 6 455.26 | 38.07 | 98.51 | 136.58 |
30 | 6 356.75 | 37.49 | 99.09 | 136.58 |
31 | 6 257.66 | 36.90 | 99.68 | 136.58 |
32 | 6 157.98 | 36.32 | 100.26 | 136.58 |
33 | 6 057.72 | 35.73 | 100.86 | 136.58 |
34 | 5 956.86 | 35.13 | 101.45 | 136.58 |
35 | 5 855.41 | 34.53 | 102.05 | 136.58 |
36 | 5 753.36 | 33.93 | 102.65 | 136.58 |
37 | 5 650.71 | 33.33 | 103.26 | 136.58 |
38 | 5 547.46 | 32.72 | 103.86 | 136.58 |
39 | 5 443.59 | 32.10 | 104.48 | 136.58 |
40 | 5 339.12 | 31.49 | 105.09 | 136.58 |
41 | 5 234.02 | 30.87 | 105.71 | 136.58 |
42 | 5 128.31 | 30.24 | 106.34 | 136.58 |
43 | 5 021.97 | 29.62 | 106.96 | 136.58 |
44 | 4 915.01 | 28.99 | 107.59 | 136.58 |
45 | 4 807.41 | 28.35 | 108.23 | 136.58 |
46 | 4 699.18 | 27.71 | 108.87 | 136.58 |
47 | 4 590.32 | 27.07 | 109.51 | 136.58 |
48 | 4 480.81 | 26.43 | 110.16 | 136.58 |
49 | 4 370.65 | 25.78 | 110.81 | 136.58 |
50 | 4 259.85 | 25.12 | 111.46 | 136.58 |
51 | 4 148.39 | 24.47 | 112.12 | 136.58 |
52 | 4 036.27 | 23.80 | 112.78 | 136.58 |
53 | 3 923.49 | 23.14 | 113.44 | 136.58 |
54 | 3 810.05 | 22.47 | 114.11 | 136.58 |
55 | 3 695.94 | 21.80 | 114.78 | 136.58 |
56 | 3 581.16 | 21.12 | 115.46 | 136.58 |
57 | 3 465.69 | 20.44 | 116.14 | 136.58 |
58 | 3 349.55 | 19.75 | 116.83 | 136.58 |
59 | 3 232.73 | 19.06 | 117.52 | 136.58 |
60 | 3 115.21 | 18.37 | 3 233.42 | 3 133.58 |
Viso | 2 200.86 | 9 109.21 | 12 390.86 |