Оферта за лизинг на Сграда със закрит басейн гр.Чепеларе

Сграда и парцел, 10152

816,000.00 евро без ДДС

Лица за контакт

Радостина Намер » GSM +359 882 882 653

Стойност за лизинг: 816,000.00 EUR без ДДС
Първоначална вноска (20% от стойността за лизинг): 163,200.00 EUR без ДДС
Месечна вноска: 7,545.96 EUR без ДДС
Остатъчна главница (чиста стойност на кредита): 652,800.00 EUR без ДДС
Комисиона по обслужване на сделката (1% от ост. главница): 6,528.00 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)
1 652,800.00 3,792.36 3,753.60 7,545.96
2 649,007.64 3,814.17 3,731.79 7,545.96
3 645,193.47 3,836.10 3,709.86 7,545.96
4 641,357.38 3,858.15 3,687.80 7,545.96
5 637,499.22 3,880.34 3,665.62 7,545.96
6 633,618.88 3,902.65 3,643.31 7,545.96
7 629,716.23 3,925.09 3,620.87 7,545.96
8 625,791.14 3,947.66 3,598.30 7,545.96
9 621,843.48 3,970.36 3,575.60 7,545.96
10 617,873.12 3,993.19 3,552.77 7,545.96
11 613,879.93 4,016.15 3,529.81 7,545.96
12 609,863.78 4,039.24 3,506.72 7,545.96
13 605,824.54 4,062.47 3,483.49 7,545.96
14 601,762.07 4,085.83 3,460.13 7,545.96
15 597,676.24 4,109.32 3,436.64 7,545.96
16 593,566.92 4,132.95 3,413.01 7,545.96
17 589,433.97 4,156.71 3,389.25 7,545.96
18 585,277.25 4,180.62 3,365.34 7,545.96
19 581,096.64 4,204.65 3,341.31 7,545.96
20 576,891.98 4,228.83 3,317.13 7,545.96
21 572,663.15 4,253.15 3,292.81 7,545.96
22 568,410.01 4,277.60 3,268.36 7,545.96
23 564,132.40 4,302.20 3,243.76 7,545.96
24 559,830.20 4,326.94 3,219.02 7,545.96
25 555,503.27 4,351.82 3,194.14 7,545.96
26 551,151.45 4,376.84 3,169.12 7,545.96
27 546,774.61 4,402.01 3,143.95 7,545.96
28 542,372.61 4,427.32 3,118.64 7,545.96
29 537,945.29 4,452.77 3,093.19 7,545.96
30 533,492.52 4,478.38 3,067.58 7,545.96
31 529,014.14 4,504.13 3,041.83 7,545.96
32 524,510.01 4,530.03 3,015.93 7,545.96
33 519,979.98 4,556.07 2,989.88 7,545.96
34 515,423.91 4,582.27 2,963.69 7,545.96
35 510,841.63 4,608.62 2,937.34 7,545.96
36 506,233.01 4,635.12 2,910.84 7,545.96
37 501,597.89 4,661.77 2,884.19 7,545.96
38 496,936.12 4,688.58 2,857.38 7,545.96
39 492,247.55 4,715.54 2,830.42 7,545.96
40 487,532.01 4,742.65 2,803.31 7,545.96
41 482,789.36 4,769.92 2,776.04 7,545.96
42 478,019.44 4,797.35 2,748.61 7,545.96
43 473,222.09 4,824.93 2,721.03 7,545.96
44 468,397.16 4,852.68 2,693.28 7,545.96
45 463,544.48 4,880.58 2,665.38 7,545.96
46 458,663.90 4,908.64 2,637.32 7,545.96
47 453,755.26 4,936.87 2,609.09 7,545.96
48 448,818.39 4,965.25 2,580.71 7,545.96
49 443,853.14 4,993.80 2,552.16 7,545.96
50 438,859.33 5,022.52 2,523.44 7,545.96
51 433,836.81 5,051.40 2,494.56 7,545.96
52 428,785.42 5,080.44 2,465.52 7,545.96
53 423,704.97 5,109.66 2,436.30 7,545.96
54 418,595.32 5,139.04 2,406.92 7,545.96
55 413,456.28 5,168.59 2,377.37 7,545.96
56 408,287.69 5,198.31 2,347.65 7,545.96
57 403,089.39 5,228.20 2,317.76 7,545.96
58 397,861.19 5,258.26 2,287.70 7,545.96
59 392,602.93 5,288.49 2,257.47 7,545.96
60 387,314.44 5,318.90 2,227.06 7,545.96
61 381,995.54 5,349.49 2,196.47 7,545.96
62 376,646.05 5,380.25 2,165.71 7,545.96
63 371,265.81 5,411.18 2,134.78 7,545.96
64 365,854.63 5,442.30 2,103.66 7,545.96
65 360,412.33 5,473.59 2,072.37 7,545.96
66 354,938.74 5,505.06 2,040.90 7,545.96
67 349,433.68 5,536.72 2,009.24 7,545.96
68 343,896.96 5,568.55 1,977.41 7,545.96
69 338,328.41 5,600.57 1,945.39 7,545.96
70 332,727.84 5,632.77 1,913.19 7,545.96
71 327,095.06 5,665.16 1,880.80 7,545.96
72 321,429.90 5,697.74 1,848.22 7,545.96
73 315,732.16 5,730.50 1,815.46 7,545.96
74 310,001.66 5,763.45 1,782.51 7,545.96
75 304,238.21 5,796.59 1,749.37 7,545.96
76 298,441.62 5,829.92 1,716.04 7,545.96
77 292,611.70 5,863.44 1,682.52 7,545.96
78 286,748.26 5,897.16 1,648.80 7,545.96
79 280,851.10 5,931.07 1,614.89 7,545.96
80 274,920.04 5,965.17 1,580.79 7,545.96
81 268,954.87 5,999.47 1,546.49 7,545.96
82 262,955.40 6,033.97 1,511.99 7,545.96
83 256,921.43 6,068.66 1,477.30 7,545.96
84 250,852.77 6,103.56 1,442.40 7,545.96
85 244,749.21 6,138.65 1,407.31 7,545.96
86 238,610.56 6,173.95 1,372.01 7,545.96
87 232,436.61 6,209.45 1,336.51 7,545.96
88 226,227.16 6,245.15 1,300.81 7,545.96
89 219,982.01 6,281.06 1,264.90 7,545.96
90 213,700.95 6,317.18 1,228.78 7,545.96
91 207,383.77 6,353.50 1,192.46 7,545.96
92 201,030.26 6,390.04 1,155.92 7,545.96
93 194,640.23 6,426.78 1,119.18 7,545.96
94 188,213.45 6,463.73 1,082.23 7,545.96
95 181,749.72 6,500.90 1,045.06 7,545.96
96 175,248.82 6,538.28 1,007.68 7,545.96
97 168,710.54 6,575.87 970.09 7,545.96
98 162,134.66 6,613.69 932.27 7,545.96
99 155,520.98 6,651.71 894.25 7,545.96
100 148,869.26 6,689.96 856.00 7,545.96
101 142,179.30 6,728.43 817.53 7,545.96
102 135,450.87 6,767.12 778.84 7,545.96
103 128,683.76 6,806.03 739.93 7,545.96
104 121,877.73 6,845.16 700.80 7,545.96
105 115,032.56 6,884.52 661.44 7,545.96
106 108,148.04 6,924.11 621.85 7,545.96
107 101,223.93 6,963.92 582.04 7,545.96
108 94,260.01 7,003.96 542.00 7,545.96
109 87,256.05 7,044.24 501.72 7,545.96
110 80,211.81 7,084.74 461.22 7,545.96
111 73,127.07 7,125.48 420.48 7,545.96
112 66,001.59 7,166.45 379.51 7,545.96
113 58,835.14 7,207.66 338.30 7,545.96
114 51,627.48 7,249.10 296.86 7,545.96
115 44,378.38 7,290.78 255.18 7,545.96
116 37,087.59 7,332.71 213.25 7,545.96
117 29,754.89 7,374.87 171.09 7,545.96
118 22,380.02 7,417.27 128.69 7,545.96
119 14,962.74 7,459.92 86.04 7,545.96
120 7,502.82 7,502.82 43.14 7,545.96

Оскъпяване на актива за периода (сума): 252,715.20 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.