Оферта за лизинг на Промишлено помещение, гр. Варна

Промишлено помещение, 3122.71

2008 г.,

735,000.00 евро без ДДС

Лица за контакт

Ренета Пергелова » GSM +359 877 067 330

Владимир Тодораков » GSM +359 882 882 653

Стойност за лизинг: 735,000.00 EUR без ДДС
Първоначална вноска (20% от стойността за лизинг): 147,000.00 EUR без ДДС
Месечна вноска: 6,796.91 EUR без ДДС
Остатъчна главница (чиста стойност на кредита): 588,000.00 EUR без ДДС
Комисиона по обслужване на сделката (1% от ост. главница): 5,880.00 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)
1 588,000.00 3,415.91 3,381.00 6,796.91
2 584,584.09 3,435.55 3,361.36 6,796.91
3 581,148.53 3,455.31 3,341.60 6,796.91
4 577,693.23 3,475.18 3,321.74 6,796.91
5 574,218.05 3,495.16 3,301.75 6,796.91
6 570,722.89 3,515.26 3,281.66 6,796.91
7 567,207.63 3,535.47 3,261.44 6,796.91
8 563,672.17 3,555.80 3,241.11 6,796.91
9 560,116.37 3,576.24 3,220.67 6,796.91
10 556,540.13 3,596.81 3,200.11 6,796.91
11 552,943.32 3,617.49 3,179.42 6,796.91
12 549,325.83 3,638.29 3,158.62 6,796.91
13 545,687.54 3,659.21 3,137.70 6,796.91
14 542,028.33 3,680.25 3,116.66 6,796.91
15 538,348.08 3,701.41 3,095.50 6,796.91
16 534,646.67 3,722.69 3,074.22 6,796.91
17 530,923.98 3,744.10 3,052.81 6,796.91
18 527,179.88 3,765.63 3,031.28 6,796.91
19 523,414.25 3,787.28 3,009.63 6,796.91
20 519,626.97 3,809.06 2,987.86 6,796.91
21 515,817.91 3,830.96 2,965.95 6,796.91
22 511,986.95 3,852.99 2,943.92 6,796.91
23 508,133.97 3,875.14 2,921.77 6,796.91
24 504,258.82 3,897.42 2,899.49 6,796.91
25 500,361.40 3,919.83 2,877.08 6,796.91
26 496,441.57 3,942.37 2,854.54 6,796.91
27 492,499.19 3,965.04 2,831.87 6,796.91
28 488,534.15 3,987.84 2,809.07 6,796.91
29 484,546.31 4,010.77 2,786.14 6,796.91
30 480,535.54 4,033.83 2,763.08 6,796.91
31 476,501.71 4,057.03 2,739.88 6,796.91
32 472,444.68 4,080.36 2,716.56 6,796.91
33 468,364.32 4,103.82 2,693.09 6,796.91
34 464,260.50 4,127.41 2,669.50 6,796.91
35 460,133.09 4,151.15 2,645.77 6,796.91
36 455,981.94 4,175.02 2,621.90 6,796.91
37 451,806.93 4,199.02 2,597.89 6,796.91
38 447,607.90 4,223.17 2,573.75 6,796.91
39 443,384.74 4,247.45 2,549.46 6,796.91
40 439,137.29 4,271.87 2,525.04 6,796.91
41 434,865.41 4,296.44 2,500.48 6,796.91
42 430,568.98 4,321.14 2,475.77 6,796.91
43 426,247.84 4,345.99 2,450.93 6,796.91
44 421,901.85 4,370.98 2,425.94 6,796.91
45 417,530.87 4,396.11 2,400.80 6,796.91
46 413,134.76 4,421.39 2,375.52 6,796.91
47 408,713.38 4,446.81 2,350.10 6,796.91
48 404,266.57 4,472.38 2,324.53 6,796.91
49 399,794.19 4,498.10 2,298.82 6,796.91
50 395,296.09 4,523.96 2,272.95 6,796.91
51 390,772.13 4,549.97 2,246.94 6,796.91
52 386,222.16 4,576.13 2,220.78 6,796.91
53 381,646.02 4,602.45 2,194.46 6,796.91
54 377,043.57 4,628.91 2,168.00 6,796.91
55 372,414.66 4,655.53 2,141.38 6,796.91
56 367,759.13 4,682.30 2,114.62 6,796.91
57 363,076.84 4,709.22 2,087.69 6,796.91
58 358,367.62 4,736.30 2,060.61 6,796.91
59 353,631.32 4,763.53 2,033.38 6,796.91
60 348,867.79 4,790.92 2,005.99 6,796.91
61 344,076.86 4,818.47 1,978.44 6,796.91
62 339,258.39 4,846.18 1,950.74 6,796.91
63 334,412.22 4,874.04 1,922.87 6,796.91
64 329,538.17 4,902.07 1,894.84 6,796.91
65 324,636.11 4,930.25 1,866.66 6,796.91
66 319,705.85 4,958.60 1,838.31 6,796.91
67 314,747.25 4,987.12 1,809.80 6,796.91
68 309,760.13 5,015.79 1,781.12 6,796.91
69 304,744.34 5,044.63 1,752.28 6,796.91
70 299,699.71 5,073.64 1,723.27 6,796.91
71 294,626.07 5,102.81 1,694.10 6,796.91
72 289,523.26 5,132.15 1,664.76 6,796.91
73 284,391.10 5,161.66 1,635.25 6,796.91
74 279,229.44 5,191.34 1,605.57 6,796.91
75 274,038.10 5,221.19 1,575.72 6,796.91
76 268,816.90 5,251.22 1,545.70 6,796.91
77 263,565.69 5,281.41 1,515.50 6,796.91
78 258,284.28 5,311.78 1,485.13 6,796.91
79 252,972.50 5,342.32 1,454.59 6,796.91
80 247,630.18 5,373.04 1,423.87 6,796.91
81 242,257.14 5,403.93 1,392.98 6,796.91
82 236,853.21 5,435.01 1,361.91 6,796.91
83 231,418.20 5,466.26 1,330.65 6,796.91
84 225,951.94 5,497.69 1,299.22 6,796.91
85 220,454.25 5,529.30 1,267.61 6,796.91
86 214,924.95 5,561.09 1,235.82 6,796.91
87 209,363.86 5,593.07 1,203.84 6,796.91
88 203,770.79 5,625.23 1,171.68 6,796.91
89 198,145.56 5,657.58 1,139.34 6,796.91
90 192,487.98 5,690.11 1,106.81 6,796.91
91 186,797.88 5,722.82 1,074.09 6,796.91
92 181,075.05 5,755.73 1,041.18 6,796.91
93 175,319.32 5,788.83 1,008.09 6,796.91
94 169,530.50 5,822.11 974.80 6,796.91
95 163,708.38 5,855.59 941.32 6,796.91
96 157,852.79 5,889.26 907.65 6,796.91
97 151,963.54 5,923.12 873.79 6,796.91
98 146,040.41 5,957.18 839.73 6,796.91
99 140,083.23 5,991.43 805.48 6,796.91
100 134,091.80 6,025.88 771.03 6,796.91
101 128,065.92 6,060.53 736.38 6,796.91
102 122,005.38 6,095.38 701.53 6,796.91
103 115,910.00 6,130.43 666.48 6,796.91
104 109,779.57 6,165.68 631.23 6,796.91
105 103,613.89 6,201.13 595.78 6,796.91
106 97,412.76 6,236.79 560.12 6,796.91
107 91,175.97 6,272.65 524.26 6,796.91
108 84,903.32 6,308.72 488.19 6,796.91
109 78,594.60 6,344.99 451.92 6,796.91
110 72,249.61 6,381.48 415.44 6,796.91
111 65,868.13 6,418.17 378.74 6,796.91
112 59,449.96 6,455.08 341.84 6,796.91
113 52,994.88 6,492.19 304.72 6,796.91
114 46,502.69 6,529.52 267.39 6,796.91
115 39,973.17 6,567.07 229.85 6,796.91
116 33,406.10 6,604.83 192.09 6,796.91
117 26,801.28 6,642.81 154.11 6,796.91
118 20,158.47 6,681.00 115.91 6,796.91
119 13,477.47 6,719.42 77.50 6,796.91
120 6,758.05 6,758.05 38.86 6,796.91

Оскъпяване на актива за периода (сума): 227,629.20 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.