ДИПЛОМ 2010 ВОРД (1203793), страница 13
Текст из файла (страница 13)
Продолжение таблицы1
| 66 мес. | 98446.34 | 87873.38 | 186319.72 | 7433557.73 | 0 |
| 67 мес. | 99594.88 | 86724.84 | 186319.72 | 7333962.85 | 0 |
| 68 мес. | 100756.82 | 85562.90 | 186319.72 | 7233206.03 | 0 |
| 69 мес. | 101932.32 | 84387.40 | 186319.72 | 7131273.71 | 0 |
| 70 мес. | 103121.53 | 83198.19 | 186319.72 | 7028152.18 | 0 |
| 71 мес. | 104324.61 | 81995.11 | 186319.72 | 6923827.57 | 0 |
| 72 мес. | 105541.73 | 80777.99 | 186319.72 | 6818285.84 | 0 |
| 73 мес. | 106773.05 | 79546.67 | 186319.72 | 6711512.79 | 0 |
| 74 мес. | 108018.74 | 78300.98 | 186319.72 | 6603494.05 | 0 |
| 75 мес. | 109278.96 | 77040.76 | 186319.72 | 6494215.09 | 0 |
| 76 мес. | 110553.88 | 75765.84 | 186319.72 | 6383661.21 | 0 |
| 77 мес. | 111843.67 | 74476.05 | 186319.72 | 6271817.54 | 0 |
| 78 мес. | 113148.52 | 73171.20 | 186319.72 | 6158669.02 | 0 |
| 79 мес. | 114468.58 | 71851.14 | 186319.72 | 6044200.44 | 0 |
| 80 мес. | 115804.05 | 70515.67 | 186319.72 | 5928396.39 | 0 |
| 81 мес. | 117155.10 | 69164.62 | 186319.72 | 5811241.29 | 0 |
| 82 мес. | 118521.90 | 67797.82 | 186319.72 | 5692719.39 | 0 |
| 83 мес. | 119904.66 | 66415.06 | 186319.72 | 5572814.73 | 0 |
| 84 мес. | 121303.55 | 65016.17 | 186319.72 | 5451511.18 | 0 |
| 85 мес. | 122718.76 | 63600.96 | 186319.72 | 5328792.42 | 0 |
| 86 мес. | 124150.48 | 62169.24 | 186319.72 | 5204641.94 | 0 |
| 87 мес. | 125598.90 | 60720.82 | 186319.72 | 5079043.04 | 0 |
| 88 мес. | 127064.22 | 59255.50 | 186319.72 | 4951978.82 | 0 |
| 89 мес. | 128546.63 | 57773.09 | 186319.72 | 4823432.19 | 0 |
| 90 мес. | 130046.34 | 56273.38 | 186319.72 | 4693385.85 | 0 |
| 91 мес. | 131563.55 | 54756.17 | 186319.72 | 4561822.30 | 0 |
| 92 мес. | 133098.46 | 53221.26 | 186319.72 | 4428723.84 | 0 |
| 93 мес. | 134651.28 | 51668.44 | 186319.72 | 4294072.56 | 0 |
| 94 мес. | 136222.21 | 50097.51 | 186319.72 | 4157850.35 | 0 |
| 95 мес. | 137811.47 | 48508.25 | 186319.72 | 4020038.88 | 0 |
| 96 мес. | 139419.27 | 46900.45 | 186319.72 | 3880619.61 | 0 |
| 97 мес. | 141045.82 | 45273.90 | 186319.72 | 3739573.79 | 0 |
| 98 мес. | 142691.36 | 43628.36 | 186319.72 | 3596882.43 | 0 |
| 99 мес. | 144356.09 | 41963.63 | 186319.72 | 3452526.34 | 0 |
| 100 мес. | 146040.25 | 40279.47 | 186319.72 | 3306486.09 | 0 |
Окончание таблицы 1
| 101 мес. | 147744.05 | 38575.67 | 186319.72 | 3158742.04 | 0 |
| 102 мес. | 149467.73 | 36851.99 | 186319.72 | 3009274.31 | 0 |
| 103 мес. | 151211.52 | 35108.20 | 186319.72 | 2858062.79 | 0 |
| 104 мес. | 152975.65 | 33344.07 | 186319.72 | 2705087.14 | 0 |
| 105 мес. | 154760.37 | 31559.35 | 186319.72 | 2550326.77 | 0 |
| 106 мес. | 156565.91 | 29753.81 | 186319.72 | 2393760.86 | 0 |
| 107 мес. | 158392.51 | 27927.21 | 186319.72 | 2235368.35 | 0 |
| 108 мес. | 160240.42 | 26079.30 | 186319.72 | 2075127.93 | 0 |
| 109 мес. | 162109.89 | 24209.83 | 186319.72 | 1913018.04 | 0 |
| 110 мес. | 164001.18 | 22318.54 | 186319.72 | 1749016.86 | 0 |
| 111 мес. | 165914.52 | 20405.20 | 186319.72 | 1583102.34 | 0 |
| 112 мес. | 167850.19 | 18469.53 | 186319.72 | 1415252.15 | 0 |
| 113 мес. | 169808.44 | 16511.28 | 186319.72 | 1245443.71 | 0 |
| 114 мес. | 171789.54 | 14530.18 | 186319.72 | 1073654.17 | 0 |
| 115 мес. | 173793.75 | 12525.97 | 186319.72 | 899860.42 | 0 |
| 116 мес. | 175821.35 | 10498.37 | 186319.72 | 724039.07 | 0 |
| 117 мес. | 177872.60 | 8447.12 | 186319.72 | 546166.47 | 0 |
| 118 мес. | 179947.78 | 6371.94 | 186319.72 | 366218.69 | 0 |
| 119 мес. | 182047.17 | 4272.55 | 186319.72 | 184171.52 | 0 |
| 120 мес. | 184171.52 | 2148.67 | 186320.19 | 0.00 | 0 |
| Всего: | 12000000.00 | 10358366.87 | 22358366.87 |
| 0.00 |
|
| |||||
| Общая сумма выплат с учетом досрочного погашения: | 22358366.87 руб. | ||||
![](https://s.studizba.com/z.php?f=/templates/si/i/noavatar.png&w=100&h=100&t=1"){kind=avatar}
