Credit Calculator Repayment schedule (annuity) | Serial number (month) | The amount of repayment of the loan principal | The amount of repayment of interets | Total | Arrears | | 1 | 3624.36 | 1250.00 | 4874.36 | 46375.64 | | 2 | 3714.97 | 1159.39 | 4874.36 | 42660.68 | | 3 | 3807.84 | 1066.52 | 4874.36 | 38852.84 | | 4 | 3903.04 | 971.32 | 4874.36 | 34949.80 | | 5 | 4000.61 | 873.75 | 4874.36 | 30949.19 | | 6 | 4100.63 | 773.73 | 4874.36 | 26848.57 | | 7 | 4203.14 | 671.21 | 4874.36 | 22645.42 | | 8 | 4308.22 | 566.14 | 4874.36 | 18337.20 | | 9 | 4415.93 | 458.43 | 4874.36 | 13921.28 | | 10 | 4526.32 | 348.03 | 4874.36 | 9394.95 | | 11 | 4639.48 | 234.87 | 4874.36 | 4755.47 | | 12 | 4755.47 | 118.89 | 4874.36 | 0 | | Total | 50000.00 UAH | 8492.28 UAH | 58492.28 UAH | | Repayment schedule (standart scheme) | Serial number (month) | The amount of repayment of the loan principal | The amount of repayment of interets | Total | Arrears | | 1 | 4166.67 | 1250.00 | 5416.67 | 45833.33 | | 2 | 4166.67 | 1145.83 | 5312.50 | 41666.67 | | 3 | 4166.67 | 1041.67 | 5208.33 | 37500.00 | | 4 | 4166.67 | 937.50 | 5104.17 | 33333.33 | | 5 | 4166.67 | 833.33 | 5000.00 | 29166.67 | | 6 | 4166.67 | 729.17 | 4895.83 | 25000.00 | | 7 | 4166.67 | 625.00 | 4791.67 | 20833.33 | | 8 | 4166.67 | 520.83 | 4687.50 | 16666.67 | | 9 | 4166.67 | 416.67 | 4583.33 | 12500.00 | | 10 | 4166.67 | 312.50 | 4479.17 | 8333.33 | | 11 | 4166.67 | 208.33 | 4375.00 | 4166.67 | | 12 | 4166.67 | 104.17 | 4270.83 | 0 | | Total | 50000.00 UAH | 8125.00 UAH | 58125.00 UAH | | | The amount of prepayment | 50000 грн. | | One time fee extra expenses | 15000 грн. | | Cost of the insurance policy CASCO | 10% / 10000 грн. | | Cost of the liability insurance policy,GO | от 140 грн до 900 грн. | * The cost of registration in IRED, GAI extra expenses Save as Excel
Save/Print
|
