| № |
Rata |
Kapitał |
Odsetki |
Saldo zadłużenia |
| 1 | 1836.44 |
1523.94 |
312.5 |
28476.06 |
| 2 | 1836.44 |
1539.81 |
296.63 |
26936.25 |
| 3 | 1836.44 |
1555.85 |
280.59 |
25380.4 |
| 4 | 1836.44 |
1572.06 |
264.38 |
23808.34 |
| 5 | 1836.44 |
1588.43 |
248 |
22219.91 |
| 6 | 1836.44 |
1604.98 |
231.46 |
20614.93 |
| 7 | 1836.44 |
1621.7 |
214.74 |
18993.23 |
| 8 | 1836.44 |
1638.59 |
197.85 |
17354.64 |
| 9 | 1836.44 |
1655.66 |
180.78 |
15698.98 |
| 10 | 1836.44 |
1672.91 |
163.53 |
14026.08 |
| 11 | 1836.44 |
1690.33 |
146.1 |
12335.74 |
| 12 | 1836.44 |
1707.94 |
128.5 |
10627.8 |
| 13 | 1836.44 |
1725.73 |
110.71 |
8902.07 |
| 14 | 1836.44 |
1743.71 |
92.73 |
7158.37 |
| 15 | 1836.44 |
1761.87 |
74.57 |
5396.5 |
| 16 | 1836.44 |
1780.22 |
56.21 |
3616.27 |
| 17 | 1836.44 |
1798.77 |
37.67 |
1817.5 |
| 18 | 1836.44 |
1817.5 |
18.93 |
0 |
| |
33055.87 |
30000 |
3055.87 |
|
Koszt całkowity kredytu 3055.87
Ogółem 10.19 % kwoty kredytu na 18 miesiąca
Średnio, 0.57 % lub 169.77 miesięcznie
© www.zhitov.com