Půjčka na nábytek Rozpis půjčky Rozpis amortizace půjčky Úroková sazba 7.0% Číslo splátky Počáteční zůstatek Splaceno ze základu Splaceno na úrocích Zbývá splatit Počet let 3 1 "282,000 Kč" "7,062 Kč" "1,645 Kč" "274,938 Kč" Půjčená částka "282,000 Kč" 2 "274,938 Kč" "7,104 Kč" "1,604 Kč" "267,834 Kč" Měsíční splátka "8,707 Kč" 3 "267,834 Kč" "7,145 Kč" "1,562 Kč" "260,689 Kč" 4 "260,689 Kč" "7,187 Kč" "1,521 Kč" "253,502 Kč" Celkové náklady půjčky za 3 roky "313,464 Kč" 5 "253,502 Kč" "7,229 Kč" "1,479 Kč" "246,274 Kč" 6 "246,274 Kč" "7,271 Kč" "1,437 Kč" "239,003 Kč" Cena za 3-letý pronájem "410,400 Kč" 7 "239,003 Kč" "7,313 Kč" "1,394 Kč" "231,690 Kč" 8 "231,690 Kč" "7,356 Kč" "1,352 Kč" "224,334 Kč" Úspora "96,936 Kč" 9 "224,334 Kč" "7,399 Kč" "1,309 Kč" "216,935 Kč" 10 "216,935 Kč" "7,442 Kč" "1,265 Kč" "209,494 Kč" 11 "209,494 Kč" "7,485 Kč" "1,222 Kč" "202,008 Kč" 12 "202,008 Kč" "7,529 Kč" "1,178 Kč" "194,479 Kč" 13 "194,479 Kč" "7,573 Kč" "1,134 Kč" "186,906 Kč" 14 "186,906 Kč" "7,617 Kč" "1,090 Kč" "179,289 Kč" 15 "179,289 Kč" "7,661 Kč" "1,046 Kč" "171,628 Kč" 16 "171,628 Kč" "7,706 Kč" "1,001 Kč" "163,922 Kč" 17 "163,922 Kč" "7,751 Kč" 956 Kč "156,171 Kč" 18 "156,171 Kč" "7,796 Kč" 911 Kč "148,374 Kč" 19 "148,374 Kč" "7,842 Kč" 866 Kč "140,532 Kč" 20 "140,532 Kč" "7,888 Kč" 820 Kč "132,645 Kč" 21 "132,645 Kč" "7,934 Kč" 774 Kč "124,711 Kč" 22 "124,711 Kč" "7,980 Kč" 727 Kč "116,731 Kč" 23 "116,731 Kč" "8,026 Kč" 681 Kč "108,705 Kč" 24 "108,705 Kč" "8,073 Kč" 634 Kč "100,632 Kč" 25 "100,632 Kč" "8,120 Kč" 587 Kč "92,511 Kč" 26 "92,511 Kč" "8,168 Kč" 540 Kč "84,344 Kč" 27 "84,344 Kč" "8,215 Kč" 492 Kč "76,128 Kč" 28 "76,128 Kč" "8,263 Kč" 444 Kč "67,865 Kč" 29 "67,865 Kč" "8,311 Kč" 396 Kč "59,554 Kč" 30 "59,554 Kč" "8,360 Kč" 347 Kč "51,194 Kč" 31 "51,194 Kč" "8,409 Kč" 299 Kč "42,785 Kč" 32 "42,785 Kč" "8,458 Kč" 250 Kč "34,327 Kč" 33 "34,327 Kč" "8,507 Kč" 200 Kč "25,820 Kč" 34 "25,820 Kč" "8,557 Kč" 151 Kč "17,263 Kč" 35 "17,263 Kč" "8,607 Kč" 101 Kč "8,657 Kč" 36 "8,657 Kč" "8,657 Kč" 50 Kč 0 Kč "31,464 Kč" ##### Sheet/List 2 ##### Půjčka na nábytek Počet let Měsíční splátka Celkové náklady půjčky za 3 roky Úspora Rozpis půjčky Rozpis amortizace půjčky Úroková sazba 7.0% Číslo splátky Počáteční zůstatek Splaceno ze základu Splaceno na úrocích Zbývá splatit Počet let 3 1 "282,000 Kč" "7,062 Kč" "1,645 Kč" "274,938 Kč" Půjčená částka "282,000 Kč" 2 "274,938 Kč" "7,104 Kč" "1,604 Kč" "267,834 Kč" Měsíční splátka "8,707 Kč" 3 "267,834 Kč" "7,145 Kč" "1,562 Kč" "260,689 Kč" 4 "260,689 Kč" "7,187 Kč" "1,521 Kč" "253,502 Kč" Celkové náklady půjčky za 3 roky "313,464 Kč" 5 "253,502 Kč" "7,229 Kč" "1,479 Kč" "246,274 Kč" 6 "246,274 Kč" "7,271 Kč" "1,437 Kč" "239,003 Kč" Cena za 3-letý pronájem "410,400 Kč" 7 "239,003 Kč" "7,313 Kč" "1,394 Kč" "231,690 Kč" 8 "231,690 Kč" "7,356 Kč" "1,352 Kč" "224,334 Kč" Úspora "96,936 Kč" 9 "224,334 Kč" "7,399 Kč" "1,309 Kč" "216,935 Kč" 10 "216,935 Kč" "7,442 Kč" "1,265 Kč" "209,494 Kč" 11 "209,494 Kč" "7,485 Kč" "1,222 Kč" "202,008 Kč" 12 "202,008 Kč" "7,529 Kč" "1,178 Kč" "194,479 Kč" 13 "194,479 Kč" "7,573 Kč" "1,134 Kč" "186,906 Kč" 14 "186,906 Kč" "7,617 Kč" "1,090 Kč" "179,289 Kč" 15 "179,289 Kč" "7,661 Kč" "1,046 Kč" "171,628 Kč" 16 "171,628 Kč" "7,706 Kč" "1,001 Kč" "163,922 Kč" 17 "163,922 Kč" "7,751 Kč" 956 Kč "156,171 Kč" 18 "156,171 Kč" "7,796 Kč" 911 Kč "148,374 Kč" 19 "148,374 Kč" "7,842 Kč" 866 Kč "140,532 Kč" 20 "140,532 Kč" "7,888 Kč" 820 Kč "132,645 Kč" 21 "132,645 Kč" "7,934 Kč" 774 Kč "124,711 Kč" 22 "124,711 Kč" "7,980 Kč" 727 Kč "116,731 Kč" 23 "116,731 Kč" "8,026 Kč" 681 Kč "108,705 Kč" 24 "108,705 Kč" "8,073 Kč" 634 Kč "100,632 Kč" 25 "100,632 Kč" "8,120 Kč" 587 Kč "92,511 Kč" 26 "92,511 Kč" "8,168 Kč" 540 Kč "84,344 Kč" 27 "84,344 Kč" "8,215 Kč" 492 Kč "76,128 Kč" 28 "76,128 Kč" "8,263 Kč" 444 Kč "67,865 Kč" 29 "67,865 Kč" "8,311 Kč" 396 Kč "59,554 Kč" 30 "59,554 Kč" "8,360 Kč" 347 Kč "51,194 Kč" 31 "51,194 Kč" "8,409 Kč" 299 Kč "42,785 Kč" 32 "42,785 Kč" "8,458 Kč" 250 Kč "34,327 Kč" 33 "34,327 Kč" "8,507 Kč" 200 Kč "25,820 Kč" 34 "25,820 Kč" "8,557 Kč" 151 Kč "17,263 Kč" 35 "17,263 Kč" "8,607 Kč" 101 Kč "8,657 Kč" 36 "8,657 Kč" "8,657 Kč" 50 Kč 0 Kč "31,464 Kč" ##### Sheet/List 3 ##### Půjčka na nábytek Rozpis půjčky Rozpis amortizace půjčky Úroková sazba 7.0% Úroková sazba Číslo splátky Počáteční zůstatek Splaceno ze základu Splaceno na úrocích Zbývá splatit Počet let 3 Měsíční splátka 1 "282,000 Kč" "7,062 Kč" "1,645 Kč" "274,938 Kč" Půjčená částka "282,000 Kč" Celkové náklady půjčky za 3 roky 2 "274,938 Kč" "7,104 Kč" "1,604 Kč" "267,834 Kč" Měsíční splátka "8,707 Kč" Úspora 3 "267,834 Kč" "7,145 Kč" "1,562 Kč" "260,689 Kč" 4 "260,689 Kč" "7,187 Kč" "1,521 Kč" "253,502 Kč" Celkové náklady půjčky za 3 roky "313,464 Kč" 5 "253,502 Kč" "7,229 Kč" "1,479 Kč" "246,274 Kč" 6 "246,274 Kč" "7,271 Kč" "1,437 Kč" "239,003 Kč" Cena za 3-letý pronájem "410,400 Kč" 7 "239,003 Kč" "7,313 Kč" "1,394 Kč" "231,690 Kč" 8 "231,690 Kč" "7,356 Kč" "1,352 Kč" "224,334 Kč" Úspora "96,936 Kč" 9 "224,334 Kč" "7,399 Kč" "1,309 Kč" "216,935 Kč" 10 "216,935 Kč" "7,442 Kč" "1,265 Kč" "209,494 Kč" 11 "209,494 Kč" "7,485 Kč" "1,222 Kč" "202,008 Kč" 12 "202,008 Kč" "7,529 Kč" "1,178 Kč" "194,479 Kč" 13 "194,479 Kč" "7,573 Kč" "1,134 Kč" "186,906 Kč" 14 "186,906 Kč" "7,617 Kč" "1,090 Kč" "179,289 Kč" 15 "179,289 Kč" "7,661 Kč" "1,046 Kč" "171,628 Kč" 16 "171,628 Kč" "7,706 Kč" "1,001 Kč" "163,922 Kč" 17 "163,922 Kč" "7,751 Kč" 956 Kč "156,171 Kč" 18 "156,171 Kč" "7,796 Kč" 911 Kč "148,374 Kč" 19 "148,374 Kč" "7,842 Kč" 866 Kč "140,532 Kč" 20 "140,532 Kč" "7,888 Kč" 820 Kč "132,645 Kč" 21 "132,645 Kč" "7,934 Kč" 774 Kč "124,711 Kč" 22 "124,711 Kč" "7,980 Kč" 727 Kč "116,731 Kč" 23 "116,731 Kč" "8,026 Kč" 681 Kč "108,705 Kč" 24 "108,705 Kč" "8,073 Kč" 634 Kč "100,632 Kč" 25 "100,632 Kč" "8,120 Kč" 587 Kč "92,511 Kč" 26 "92,511 Kč" "8,168 Kč" 540 Kč "84,344 Kč" 27 "84,344 Kč" "8,215 Kč" 492 Kč "76,128 Kč" 28 "76,128 Kč" "8,263 Kč" 444 Kč "67,865 Kč" 29 "67,865 Kč" "8,311 Kč" 396 Kč "59,554 Kč" 30 "59,554 Kč" "8,360 Kč" 347 Kč "51,194 Kč" 31 "51,194 Kč" "8,409 Kč" 299 Kč "42,785 Kč" 32 "42,785 Kč" "8,458 Kč" 250 Kč "34,327 Kč" 33 "34,327 Kč" "8,507 Kč" 200 Kč "25,820 Kč" 34 "25,820 Kč" "8,557 Kč" 151 Kč "17,263 Kč" 35 "17,263 Kč" "8,607 Kč" 101 Kč "8,657 Kč" 36 "8,657 Kč" "8,657 Kč" 50 Kč 0 Kč "31,464 Kč" ##### Sheet/List 4 ##### Půjčka na nábytek Rozpis půjčky Úroková sazba Rozpis amortizace půjčky Úroková sazba 7.0% Měsíční splátka Číslo splátky Počáteční zůstatek Splaceno ze základu Splaceno na úrocích Zbývá splatit Počet let 3 Počet let 1 "282,000 Kč" "7,062 Kč" "1,645 Kč" "274,938 Kč" Půjčená částka "282,000 Kč" 2 "274,938 Kč" "7,104 Kč" "1,604 Kč" "267,834 Kč" Měsíční splátka "8,707 Kč" 3 "267,834 Kč" "7,145 Kč" "1,562 Kč" "260,689 Kč" 4 "260,689 Kč" "7,187 Kč" "1,521 Kč" "253,502 Kč" Celkové náklady půjčky za 3 roky "313,464 Kč" 5 "253,502 Kč" "7,229 Kč" "1,479 Kč" "246,274 Kč" 6 "246,274 Kč" "7,271 Kč" "1,437 Kč" "239,003 Kč" Cena za 3-letý pronájem "410,400 Kč" 7 "239,003 Kč" "7,313 Kč" "1,394 Kč" "231,690 Kč" 8 "231,690 Kč" "7,356 Kč" "1,352 Kč" "224,334 Kč" Úspora "96,936 Kč" 9 "224,334 Kč" "7,399 Kč" "1,309 Kč" "216,935 Kč" 10 "216,935 Kč" "7,442 Kč" "1,265 Kč" "209,494 Kč" 11 "209,494 Kč" "7,485 Kč" "1,222 Kč" "202,008 Kč" 12 "202,008 Kč" "7,529 Kč" "1,178 Kč" "194,479 Kč" 13 "194,479 Kč" "7,573 Kč" "1,134 Kč" "186,906 Kč" 14 "186,906 Kč" "7,617 Kč" "1,090 Kč" "179,289 Kč" 15 "179,289 Kč" "7,661 Kč" "1,046 Kč" "171,628 Kč" 16 "171,628 Kč" "7,706 Kč" "1,001 Kč" "163,922 Kč" 17 "163,922 Kč" "7,751 Kč" 956 Kč "156,171 Kč" 18 "156,171 Kč" "7,796 Kč" 911 Kč "148,374 Kč" 19 "148,374 Kč" "7,842 Kč" 866 Kč "140,532 Kč" 20 "140,532 Kč" "7,888 Kč" 820 Kč "132,645 Kč" 21 "132,645 Kč" "7,934 Kč" 774 Kč "124,711 Kč" 22 "124,711 Kč" "7,980 Kč" 727 Kč "116,731 Kč" 23 "116,731 Kč" "8,026 Kč" 681 Kč "108,705 Kč" 24 "108,705 Kč" "8,073 Kč" 634 Kč "100,632 Kč" 25 "100,632 Kč" "8,120 Kč" 587 Kč "92,511 Kč" 26 "92,511 Kč" "8,168 Kč" 540 Kč "84,344 Kč" 27 "84,344 Kč" "8,215 Kč" 492 Kč "76,128 Kč" 28 "76,128 Kč" "8,263 Kč" 444 Kč "67,865 Kč" 29 "67,865 Kč" "8,311 Kč" 396 Kč "59,554 Kč" 30 "59,554 Kč" "8,360 Kč" 347 Kč "51,194 Kč" 31 "51,194 Kč" "8,409 Kč" 299 Kč "42,785 Kč" 32 "42,785 Kč" "8,458 Kč" 250 Kč "34,327 Kč" 33 "34,327 Kč" "8,507 Kč" 200 Kč "25,820 Kč" 34 "25,820 Kč" "8,557 Kč" 151 Kč "17,263 Kč" 35 "17,263 Kč" "8,607 Kč" 101 Kč "8,657 Kč" 36 "8,657 Kč" "8,657 Kč" 50 Kč 0 Kč "31,464 Kč"