Оферта за лизинг на Ваканционни апартаменти и механа, гр. Банско

Ваканционни апартаменти и механа, 690.18

2007 г.,

295,000.00 евро без ДДС

Лица за контакт

Даниел Иванов » GSM +359 877 067 331

Владимир Тодораков » GSM +359 882 882 653

Стойност за лизинг: 295,000.00 EUR без ДДС
Първоначална вноска (20% от стойността за лизинг): 59,000.00 EUR без ДДС
Месечна вноска: 2,728.01 EUR без ДДС
Остатъчна главница (чиста стойност на кредита): 236,000.00 EUR без ДДС
Комисиона по обслужване на сделката (1% от ост. главница): 2,360.00 EUR без ДДС
Лизингов срок: 120 месецa  
Лихва: 6.90%  

Параметри на офертата


Юридически лица
 
Главница
(EUR без ДДС)
Погасяване на главницата
(EUR без ДДС)
Погасяване на лихвата
(EUR)
Лизингова вноска
(EUR без ДДС)
1 236,000.00 1,371.01 1,357.00 2,728.01
2 234,628.99 1,378.90 1,349.12 2,728.01
3 233,250.09 1,386.82 1,341.19 2,728.01
4 231,863.27 1,394.80 1,333.21 2,728.01
5 230,468.47 1,402.82 1,325.19 2,728.01
6 229,065.65 1,410.88 1,317.13 2,728.01
7 227,654.76 1,419.00 1,309.01 2,728.01
8 226,235.77 1,427.16 1,300.86 2,728.01
9 224,808.61 1,435.36 1,292.65 2,728.01
10 223,373.25 1,443.62 1,284.40 2,728.01
11 221,929.63 1,451.92 1,276.10 2,728.01
12 220,477.71 1,460.27 1,267.75 2,728.01
13 219,017.45 1,468.66 1,259.35 2,728.01
14 217,548.79 1,477.11 1,250.91 2,728.01
15 216,071.68 1,485.60 1,242.41 2,728.01
16 214,586.08 1,494.14 1,233.87 2,728.01
17 213,091.94 1,502.73 1,225.28 2,728.01
18 211,589.20 1,511.37 1,216.64 2,728.01
19 210,077.83 1,520.06 1,207.95 2,728.01
20 208,557.76 1,528.81 1,199.21 2,728.01
21 207,028.96 1,537.60 1,190.42 2,728.01
22 205,491.36 1,546.44 1,181.58 2,728.01
23 203,944.93 1,555.33 1,172.68 2,728.01
24 202,389.60 1,564.27 1,163.74 2,728.01
25 200,825.32 1,573.27 1,154.75 2,728.01
26 199,252.06 1,582.31 1,145.70 2,728.01
27 197,669.74 1,591.41 1,136.60 2,728.01
28 196,078.33 1,600.56 1,127.45 2,728.01
29 194,477.77 1,609.77 1,118.25 2,728.01
30 192,868.01 1,619.02 1,108.99 2,728.01
31 191,248.98 1,628.33 1,099.68 2,728.01
32 189,620.65 1,637.69 1,090.32 2,728.01
33 187,982.96 1,647.11 1,080.90 2,728.01
34 186,335.85 1,656.58 1,071.43 2,728.01
35 184,679.27 1,666.11 1,061.91 2,728.01
36 183,013.16 1,675.69 1,052.33 2,728.01
37 181,337.47 1,685.32 1,042.69 2,728.01
38 179,652.15 1,695.01 1,033.00 2,728.01
39 177,957.14 1,704.76 1,023.25 2,728.01
40 176,252.38 1,714.56 1,013.45 2,728.01
41 174,537.82 1,724.42 1,003.59 2,728.01
42 172,813.40 1,734.34 993.68 2,728.01
43 171,079.06 1,744.31 983.70 2,728.01
44 169,334.76 1,754.34 973.67 2,728.01
45 167,580.42 1,764.43 963.59 2,728.01
46 165,815.99 1,774.57 953.44 2,728.01
47 164,041.42 1,784.77 943.24 2,728.01
48 162,256.65 1,795.04 932.98 2,728.01
49 160,461.61 1,805.36 922.65 2,728.01
50 158,656.25 1,815.74 912.27 2,728.01
51 156,840.51 1,826.18 901.83 2,728.01
52 155,014.34 1,836.68 891.33 2,728.01
53 153,177.66 1,847.24 880.77 2,728.01
54 151,330.41 1,857.86 870.15 2,728.01
55 149,472.55 1,868.55 859.47 2,728.01
56 147,604.01 1,879.29 848.72 2,728.01
57 145,724.72 1,890.10 837.92 2,728.01
58 143,834.62 1,900.96 827.05 2,728.01
59 141,933.66 1,911.89 816.12 2,728.01
60 140,021.76 1,922.89 805.13 2,728.01
61 138,098.88 1,933.94 794.07 2,728.01
62 136,164.93 1,945.06 782.95 2,728.01
63 134,219.87 1,956.25 771.76 2,728.01
64 132,263.62 1,967.50 760.52 2,728.01
65 130,296.12 1,978.81 749.20 2,728.01
66 128,317.31 1,990.19 737.82 2,728.01
67 126,327.13 2,001.63 726.38 2,728.01
68 124,325.50 2,013.14 714.87 2,728.01
69 122,312.35 2,024.72 703.30 2,728.01
70 120,287.64 2,036.36 691.65 2,728.01
71 118,251.28 2,048.07 679.94 2,728.01
72 116,203.21 2,059.84 668.17 2,728.01
73 114,143.37 2,071.69 656.32 2,728.01
74 112,071.68 2,083.60 644.41 2,728.01
75 109,988.08 2,095.58 632.43 2,728.01
76 107,892.50 2,107.63 620.38 2,728.01
77 105,784.87 2,119.75 608.26 2,728.01
78 103,665.12 2,131.94 596.07 2,728.01
79 101,533.18 2,144.20 583.82 2,728.01
80 99,388.98 2,156.53 571.49 2,728.01
81 97,232.46 2,168.93 559.09 2,728.01
82 95,063.53 2,181.40 546.62 2,728.01
83 92,882.13 2,193.94 534.07 2,728.01
84 90,688.19 2,206.56 521.46 2,728.01
85 88,481.64 2,219.24 508.77 2,728.01
86 86,262.40 2,232.00 496.01 2,728.01
87 84,030.39 2,244.84 483.17 2,728.01
88 81,785.56 2,257.75 470.27 2,728.01
89 79,527.81 2,270.73 457.28 2,728.01
90 77,257.08 2,283.78 444.23 2,728.01
91 74,973.30 2,296.92 431.10 2,728.01
92 72,676.38 2,310.12 417.89 2,728.01
93 70,366.26 2,323.41 404.61 2,728.01
94 68,042.85 2,336.77 391.25 2,728.01
95 65,706.09 2,350.20 377.81 2,728.01
96 63,355.88 2,363.72 364.30 2,728.01
97 60,992.17 2,377.31 350.70 2,728.01
98 58,614.86 2,390.98 337.04 2,728.01
99 56,223.88 2,404.73 323.29 2,728.01
100 53,819.16 2,418.55 309.46 2,728.01
101 51,400.61 2,432.46 295.55 2,728.01
102 48,968.15 2,446.45 281.57 2,728.01
103 46,521.70 2,460.51 267.50 2,728.01
104 44,061.19 2,474.66 253.35 2,728.01
105 41,586.53 2,488.89 239.12 2,728.01
106 39,097.64 2,503.20 224.81 2,728.01
107 36,594.44 2,517.59 210.42 2,728.01
108 34,076.84 2,532.07 195.94 2,728.01
109 31,544.77 2,546.63 181.38 2,728.01
110 28,998.14 2,561.27 166.74 2,728.01
111 26,436.87 2,576.00 152.01 2,728.01
112 23,860.87 2,590.81 137.20 2,728.01
113 21,270.06 2,605.71 122.30 2,728.01
114 18,664.35 2,620.69 107.32 2,728.01
115 16,043.65 2,635.76 92.25 2,728.01
116 13,407.89 2,650.92 77.10 2,728.01
117 10,756.98 2,666.16 61.85 2,728.01
118 8,090.82 2,681.49 46.52 2,728.01
119 5,409.32 2,696.91 31.10 2,728.01
120 2,712.42 2,712.42 15.60 2,728.01

Оскъпяване на актива за периода (сума): 91,361.20 EUR

Оскъпяване на актива за периода (%): 30.97%

Годишно оскъпяване на актива: 3.10%

Предлаганите схеми са базирани на тримесечен Euribor плюс надбавка.
Интерлийз ЕАД си запазва правото за промяна на представените условия в процеса на своите анализи по сделката.