Poštovani klijenti,
U skladu sa Odlukom Narodne banke Srbije o privremenim merama za banke radi ublažavanja posledica pandemije COVID-19 u cilju očuvanja stabilnosti finansijskog sistema („Službeni glasnik RS“, br.103/2020 – u daljem tekstu „Odluka“) i Odluke Izvršnog odbora API Bank a.d. Beograd (u daljem tekstu: Banka) br. IO-403/2020 od 31.07.2020. godine o merama i aktivnostima koje će Banka primenjivati prema dužnicima zbog mogućnosti suočavanja sa teškoćama u otplati obaveza, Banka svim svojim klijentima: fizičkim licima, poljoprivrednicima, preduzetnicima i privrednim društvima (u daljem tekstu: Klijenti) upućuje:
PONUDU ZASTOJA U OTPLATI OBAVEZA (MORATORIJUM)
Otplatni plan pre primene moratorijuma 2 | ||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 |
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje |
dospeća | kredita | isplate | glavnice | kamate | uplate | kredita | ||
0 | 31.03.2020 | 7,500,000.00 | 0 | 0 | 0 | 7,500,000.00 | ||
1 | 30.04.2020 | 1,291,890.97 | 1,250,000.00 | 41,890.97 | 6,250,000.00 | |||
2 | 31.05.2020 | 1,286,040.28 | 1,250,000.00 | 36,040.28 | 5,000,000.00 | |||
3 | 30.06.2020 | 1,277,849.30 | 1,250,000.00 | 27,849.30 | 3,750,000.00 | |||
4 | 31.07.2020 | 1,271,530.56 | 1,250,000.00 | 21,530.56 | 2,500,000.00 | |||
5 | 31.08.2020 | 1,264,275.70 | 1,250,000.00 | 14,275.70 | 1,250,000.00 | |||
6 | 30.09.2020 | 1,256,786.81 | 1,250,000.00 | 6,786.81 | 0 | |||
7,500,000.00 | 148,373.62 |
Otplatni plan posle primene moratorijuma 2 | ||||||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | ||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge uplate | Stanje | ||
dospeća | kredita | isplate | glavnice | kamate | Kamata iz moratorijuma | kredita | ||||
0 | 31.03.2020 | 7,500,000.00 | 0 | 0 | 0 | 7,500,000.00 | ||||
1 | 30.04.2020 | 1,285,737.84 | 1,250,000.00 | 41,890.97 | 6,250,000.00 | |||||
2 | 31.05.2020 | 1,280,746.53 | 1,250,000.00 | 36,040.28 | 5,000,000.00 | |||||
3 | 30.06.2020 | 1,273,758.68 | 1,250,000.00 | 27,849.31 | 3,750,000.00 | |||||
4 | 31.07.2020 | 1,268,368.06 | 1,250,000.00 | 21,530.56 | 2,500,000.00 | |||||
5 | 31.08.2020 | 0.00 | 0.00 | 0.00 | 2,500,000.00 | 14,275.70 | kam iz otpl.plana za avgust 2020 | |||
6 | 30.09.2020 | 0.00 | 0.00 | 0.00 | 2,500,000.00 | 6,786.81 | kam iz otpl.plana za septembar 2020 | |||
7 | 31.10.2020 | 1,274,806.95 | 1,250,000.00 | 14,275.69 | 10,531.26 | 1,250,000.00 | 21,062.51 | ukupno iz perioda moratorijuma | ||
8 | 30.11.2020 | 1,267,318.07 | 1,250,000.00 | 6,786.81 | 10,531.26 | 0.00 | 10,531.26 | linearno mesečno, do iseka roka (dva meseca) | ||
7,500,000.00 | 148,373.61 | 21,062.52 | ||||||||
uk. Kamata | 169,436.13 | |||||||||
razlika | 21,062.51 |
Reprezentativni primer : Pozajmica pravna lica
Plan otplate pre primene moratorijuma 2 | ||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje |
dospeca | kredita | isplate | glavnice | kamate | uplate | kredita | ||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 |
0 | 30.11.2019 | 5,000,000.00 | 0 | 5,000,000.00 | ||||
1 | 31.12.2019 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | |||
2 | 31.01.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | |||
3 | 29.02.2020 | 0 | 26,180.56 | 26,180.56 | 5,000,000.00 | |||
4 | 31.03.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | |||
5 | 30.04.2020 | 0 | 27,083.33 | 27,083.33 | 5,000,000.00 | |||
6 | 31.05.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | |||
7 | 30.06.2020 | 0 | 27,083.33 | 27,083.33 | 5,000,000.00 | |||
8 | 31.07.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | |||
9 | 31.08.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | |||
10 | 30.09.2020 | 0 | 27,083.33 | 27,083.33 | 5,000,000.00 | |||
11 | 31.10.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | |||
12 | 30.11.2020 | 0 | 5,027,083.33 | 5,000,000.00 | 27,083.33 | 0.00 | ||
5,330,416.67 | 5,000,000.00 | 330,416.67 |
Plan otplate posle primene moratorijuma 2 | |||||||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge uplate | Stanje | |||||
dospeca | kredita | isplate | glavnice | kamate | -kamata iz moratorijuma | kredita | |||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | |||||
0 | 30.11.2019 | 5,000,000.00 | 0 | 5,000,000.00 | |||||||||
1 | 31.12.2019 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | ||||||||
2 | 31.01.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | ||||||||
3 | 29.02.2020 | 0 | 26,180.56 | 26,180.56 | 5,000,000.00 | ||||||||
4 | 31.03.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | ||||||||
5 | 30.04.2020 | 0 | 27,083.33 | 27,083.33 | 5,000,000.00 | ||||||||
6 | 31.05.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | ||||||||
7 | 30.06.2020 | 0 | 27,083.33 | 27,083.33 | 5,000,000.00 | ||||||||
8 | 31.07.2020 | 0 | 27,986.11 | 27,986.11 | 5,000,000.00 | ||||||||
9 | 31.08.2020 | 0 | 0.00 | 0.00 | 5,000,000.00 | 27,986.11 | kamata iz otpl. Plana avgust 2020 | ||||||
10 | 30.09.2020 | 0 | 0.00 | 0.00 | 5,000,000.00 | 27,083.33 | kamata iz otpl. Plana septembar 2020 | ||||||
11 | 31.10.2020 | 0 | 41,753.47 | 27,986.11 | 13767.36 | 5,000,000.00 | 55,069.44 | ukupna kamata iz moratorijuma | |||||
12 | 30.11.2020 | 0 | 40,850.69 | 27,083.33 | 13767.36 | 5,000,000.00 | 13,767.36 | linearni mesečni deo, 4 mesaca ostatak roka | |||||
13 | 31.12.20 | 41,753.47 | 27,986.11 | 13767.36 | 5,000,000.00 | ||||||||
14 | 31.01.21 | 5,041,753.47 | 5,000,000.00 | 27,986.11 | 13767.36 | 0.00 | |||||||
5,386,388.88 | 50,000.00 | 331,319.44 | 55,069.44 | ||||||||||
55,972.22 | ukup.kamata | 386,388.88 | |||||||||||
razlika | 55,972.22 |
Reprezenativni primer: Kredita pravnom licu
Plan otplate pre primene moratorijuma 2 | ||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje |
dospeća | kredita | isplate | glavnice | kamate | uplate / troškovi | kredita | ||
0 | 30.11.2019 | 100,000.00 | 13.89 | 13.89 | 0 | 100,000.00 | ||
1 | 31.12.2019 | 430.56 | 430.56 | 100,000.00 | ||||
2 | 31.01.2020 | 430.56 | 430.56 | 100,000.00 | ||||
3 | 29.02.2020 | 402.78 | 402.78 | 100,000.00 | ||||
4 | 31.03.2020 | 430.56 | 430.56 | 100,000.00 | ||||
5 | 30.04.2020 | 416.67 | 416.67 | 100,000.00 | ||||
6 | 31.05.2020 | 430.56 | 430.56 | 100,000.00 | ||||
7 | 30.06.2020 | 416.67 | 416.67 | 100,000.00 | ||||
8 | 31.07.2020 | 430.56 | 430.56 | 100,000.00 | ||||
9 | 31.08.2020 | 430.56 | 430.56 | 100,000.00 | ||||
10 | 30.09.2020 | 416.67 | 416.67 | 100,000.00 | ||||
11 | 31.10.2020 | 430.56 | 430.56 | 100,000.00 | ||||
12 | 30.11.2020 | 416.67 | 416.67 | 100,000.00 | ||||
13 | 31.12.2020 | 100,430.56 | 100,000.00 | 430.56 | 0
|
|||
Ukupno: | 100,000.00 | 105,527.83 | 100,000.00 | 5,527.83 | 0 | 0 |
Plan otplate posle primene moratorijuma 2 | |||||||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje | |||||
dospeća | kredita | isplate | glavnice | kamate | uplate / troškovi | kredita | |||||||
kamataiz moratorijuma | |||||||||||||
0 | 30.11.2019 | 100,000.00 | 13.89 | 13.89 | 0 | 100,000.00 | |||||||
1 | 31.12.2019 | 430.56 | 430.56 | 100,000.00 | |||||||||
2 | 31.01.2020 | 430.56 | 430.56 | 100,000.00 | |||||||||
3 | 29.02.2020 | 402.78 | 402.78 | 100,000.00 | |||||||||
4 | 31.03.2020 | 430.56 | 430.56 | 100,000.00 | |||||||||
5 | 30.04.2020 | 416.67 | 416.67 | 100,000.00 | |||||||||
6 | 31.05.2020 | 430.56 | 430.56 | 100,000.00 | |||||||||
7 | 30.06.2020 | 416.67 | 416.67 | 100,000.00 | |||||||||
8 | 31.07.2020 | 430.56 | 430.56 | 100,000.00 | |||||||||
9 | 31.08.2020 | 0.00 | 0.00 | 100,000.00 | 430.56 | kamata iz inic.otpl.plana za avgust | |||||||
10 | 30.09.2020 | 0.00 | 0.00 | 100,000.00 | 416.67 | kamata iz inic.otpl.plana za septembar | |||||||
11 | 31.10.2020 | 430.56 | 430.56 | 169.45 | 100,000.00 | 847.23 | Ukup.kamata iz moratorijuma | ||||||
12 | 30.11.2020 | 416.67 | 416.67 | 169.45 | 100,000.00 | 169.45 | |||||||
13 | 31.12.2020 | 430.56 | 430.56 | 169.45 | 100,000.00 | ||||||||
14 | 31.01.2021 | 430.56 | 430.56 | 169.45 | 100,000.00 | ||||||||
15 | 28.02.2022 | 100388.89 | 100,000.00 | 388.89 | 169.45 | 100,000.00 | |||||||
5500.00 | 847.25 | ||||||||||||
Ukup.kam | 6347.25 | ||||||||||||
Razlika | 819.42 |
Reprezentativni primer : Pozajmica fizička lica
Plan otplate pre primene moratorijuma 2 | ||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje |
dospeca | kredita | isplate | glavnice | kamate | uplate | kredita | ||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 |
0 | 30.11.2019 | 50,000.00 | 0 | 50,000.00 | ||||
1 | 31.12.2019 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | |||
2 | 31.01.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | |||
3 | 29.02.2020 | 0 | 953.42 | 953.42 | 50,000.00 | |||
4 | 31.03.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | |||
5 | 30.04.2020 | 0 | 986.3 | 986.3 | 50,000.00 | |||
6 | 31.05.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | |||
7 | 30.06.2020 | 0 | 986.3 | 986.3 | 50,000.00 | |||
8 | 31.07.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | |||
9 | 31.08.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | |||
10 | 30.09.2020 | 0 | 986.3 | 986.3 | 50,000.00 | |||
11 | 31.10.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | |||
12 | 30.11.2020 | 0 | 50,986.30 | 50,000.00 | 986.3 | 0 | ||
62,032.88 | 50,000.00 | 12,032.88 |
Plan otplate posle primene moratorijuma 2 | |||||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje | |||
dospeca | kredita | isplate | glavnice | kamate | uplate-kamata iz moratorijuma 2 | kredita | |||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | |||
0 | 30.11.2019 | 50,000.00 | 0 | 50,000.00 | |||||||
1 | 31.12.2019 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | ||||||
2 | 31.01.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | ||||||
3 | 29.02.2020 | 0 | 953.42 | 953.42 | 50,000.00 | ||||||
4 | 31.03.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | ||||||
5 | 30.04.2020 | 0 | 986.30 | 986.30 | 50,000.00 | ||||||
6 | 31.05.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | ||||||
7 | 30.06.2020 | 0 | 986.30 | 986.30 | 50,000.00 | ||||||
8 | 31.07.2020 | 0 | 1,019.18 | 1,019.18 | 50,000.00 | ||||||
9 | 31.08.2020 | 0 | 0.00 | 0.00 | 50,000.00 | 1,019.18 | kamata iz otpl. Plana avgust 2020 | ||||
10 | 30.09.2020 | 0 | 0.00 | 0.00 | 50,000.00 | 986.30 | kamata iz otpl. Plana septembar 2020 | ||||
11 | 31.10.2020 | 0 | 1,520.55 | 1,019.18 | 501.37 | 50,000.00 | 2,005.48 | ukupna kamata iz moratorijuma | |||
12 | 30.11.2020 | 0 | 1,487.67 | 986.30 | 501.37 | 50,000.00 | 501.37 | linearni mesečni deo, 4 mesaca ostatak roka | |||
13 | 31.12.20 | 1,520.55 | 1,019.18 | 501.37 | 50,000.00 | ||||||
14 | 31.01.21 | 51,520.55 | 50,000.00 | 1,019.18 | 501.37 | 0.00 | |||||
64,071.23 | 50,000.00 | 12,065.75 | 2005.48 | ||||||||
2,038.35 | ukup.kamata | 14,071.23 | |||||||||
razlika | 2,038.35 |
Reprezentativni primer : Dugoročni dinarski kredit za fizička lica
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje |
dospeća | kredita | isplate | glavnice | kamate | uplate / troškovi | kredita | ||
0 | 30.11.2017 | 500,000.00 | 100.68 | 100.68 | 5,000.00 | 500,000.00 | ||
1 | 31.12.2017 | 7,632.18 | 4,569.68 | 3,062.50 | 495,430.32 | |||
2 | 31.01.2018 | 7,632.18 | 4,597.67 | 3,034.51 | 490,832.65 | |||
3 | 28.02.2018 | 7,632.18 | 4,625.83 | 3,006.35 | 486,206.82 | |||
4 | 31.03.2018 | 7,632.18 | 4,654.16 | 2,978.02 | 481,552.66 | |||
5 | 30.04.2018 | 7,632.18 | 4,682.67 | 2,949.51 | 476,869.99 | |||
6 | 31.05.2018 | 7,632.18 | 4,711.35 | 2,920.83 | 472,158.64 | |||
7 | 30.06.2018 | 7,632.18 | 4,740.21 | 2,891.97 | 467,418.43 | |||
8 | 31.07.2018 | 7,632.18 | 4,769.24 | 2,862.94 | 462,649.19 | |||
9 | 31.08.2018 | 7,632.18 | 4,798.45 | 2,833.73 | 457,850.74 | |||
10 | 30.09.2018 | 7,632.18 | 4,827.84 | 2,804.34 | 453,022.90 | |||
11 | 31.10.2018 | 7,632.18 | 4,857.41 | 2,774.77 | 448,165.49 | |||
12 | 30.11.2018 | 7,632.18 | 4,887.17 | 2,745.01 | 443,278.32 | |||
13 | 31.12.2018 | 7,632.18 | 4,917.10 | 2,715.08 | 438,361.22 | |||
14 | 31.01.2019 | 7,632.18 | 4,947.22 | 2,684.96 | 433,414.00 | |||
15 | 28.02.2019 | 7,632.18 | 4,977.52 | 2,654.66 | 428,436.48 | |||
16 | 31.03.2019 | 7,632.18 | 5,008.01 | 2,624.17 | 423,428.47 | |||
17 | 30.04.2019 | 7,632.18 | 5,038.68 | 2,593.50 | 418,389.79 | |||
18 | 31.05.2019 | 7,632.18 | 5,069.54 | 2,562.64 | 413,320.25 | |||
19 | 30.06.2019 | 7,632.18 | 5,100.59 | 2,531.59 | 408,219.66 | |||
20 | 31.07.2019 | 7,632.18 | 5,131.83 | 2,500.35 | 403,087.83 | |||
21 | 31.08.2019 | 7,632.18 | 5,163.27 | 2,468.91 | 397,924.56 | |||
22 | 30.09.2019 | 7,632.18 | 5,194.89 | 2,437.29 | 392,729.67 | |||
23 | 31.10.2019 | 7,632.18 | 5,226.71 | 2,405.47 | 387,502.96 | |||
24 | 30.11.2019 | 7,632.18 | 5,258.72 | 2,373.46 | 382,244.24 | |||
25 | 31.12.2019 | 7,632.18 | 5,290.93 | 2,341.25 | 376,953.31 | |||
26 | 31.01.2020 | 7,632.18 | 5,323.34 | 2,308.84 | 371,629.97 | |||
27 | 29.02.2020 | 7,632.18 | 5,355.95 | 2,276.23 | 366,274.02 | |||
28 | 31.03.2020 | 7,632.18 | 5,388.75 | 2,243.43 | 360,885.27 | |||
29 | 30.04.2020 | 7,632.18 | 5,421.76 | 2,210.42 | 355,463.51 | |||
30 | 31.05.2020 | 7,632.18 | 5,454.97 | 2,177.21 | 350,008.54 | |||
31 | 30.06.2020 | 7,632.18 | 5,488.38 | 2,143.80 | 344,520.16 | |||
32 | 31.07.2020 | 7,632.18 | 5,521.99 | 2,110.19 | 338,998.17 | |||
33 | 31.08.2020 | 7,632.18 | 5,555.82 | 2,076.36 | 333,442.35 | |||
34 | 30.09.2020 | 7,632.18 | 5,589.85 | 2,042.33 | 327,852.50 | |||
35 | 31.10.2020 | 7,632.18 | 5,624.08 | 2,008.10 | 322,228.42 | |||
36 | 30.11.2020 | 7,632.18 | 5,658.53 | 1,973.65 | 316,569.89 | |||
37 | 31.12.2020 | 7,632.18 | 5,693.19 | 1,938.99 | 310,876.70 | |||
38 | 31.01.2021 | 7,632.18 | 5,728.06 | 1,904.12 | 305,148.64 | |||
39 | 28.02.2021 | 7,632.18 | 5,763.14 | 1,869.04 | 299,385.50 | |||
40 | 31.03.2021 | 7,632.18 | 5,798.44 | 1,833.74 | 293,587.06 | |||
41 | 30.04.2021 | 7,632.18 | 5,833.96 | 1,798.22 | 287,753.10 | |||
42 | 31.05.2021 | 7,632.18 | 5,869.69 | 1,762.49 | 281,883.41 | |||
43 | 30.06.2021 | 7,632.18 | 5,905.64 | 1,726.54 | 275,977.77 | |||
44 | 31.07.2021 | 7,632.18 | 5,941.82 | 1,690.36 | 270,035.95 | |||
45 | 31.08.2021 | 7,632.18 | 5,978.21 | 1,653.97 | 264,057.74 | |||
46 | 30.09.2021 | 7,632.18 | 6,014.83 | 1,617.35 | 258,042.91 | |||
47 | 31.10.2021 | 7,632.18 | 6,051.67 | 1,580.51 | 251,991.24 | |||
48 | 30.11.2021 | 7,632.18 | 6,088.73 | 1,543.45 | 245,902.51 | |||
49 | 31.12.2021 | 7,632.18 | 6,126.03 | 1,506.15 | 239,776.48 | |||
50 | 31.01.2022 | 7,632.18 | 6,163.55 | 1,468.63 | 233,612.93 | |||
51 | 28.02.2022 | 7,632.18 | 6,201.30 | 1,430.88 | 227,411.63 | |||
52 | 31.03.2022 | 7,632.18 | 6,239.28 | 1,392.90 | 221,172.35 | |||
53 | 30.04.2022 | 7,632.18 | 6,277.50 | 1,354.68 | 214,894.85 | |||
54 | 31.05.2022 | 7,632.18 | 6,315.95 | 1,316.23 | 208,578.90 | |||
55 | 30.06.2022 | 7,632.18 | 6,354.63 | 1,277.55 | 202,224.27 | |||
56 | 31.07.2022 | 7,632.18 | 6,393.56 | 1,238.62 | 195,830.71 | |||
57 | 31.08.2022 | 7,632.18 | 6,432.72 | 1,199.46 | 189,397.99 | |||
58 | 30.09.2022 | 7,632.18 | 6,472.12 | 1,160.06 | 182,925.87 | |||
59 | 31.10.2022 | 7,632.18 | 6,511.76 | 1,120.42 | 176,414.11 | |||
60 | 30.11.2022 | 7,632.18 | 6,551.64 | 1,080.54 | 169,862.47 | |||
61 | 31.12.2022 | 7,632.18 | 6,591.77 | 1,040.41 | 163,270.70 | |||
62 | 31.01.2023 | 7,632.18 | 6,632.15 | 1,000.03 | 156,638.55 | |||
63 | 28.02.2023 | 7,632.18 | 6,672.77 | 959.41 | 149,965.78 | |||
64 | 31.03.2023 | 7,632.18 | 6,713.64 | 918.54 | 143,252.14 | |||
65 | 30.04.2023 | 7,632.18 | 6,754.76 | 877.42 | 136,497.38 | |||
66 | 31.05.2023 | 7,632.18 | 6,796.13 | 836.05 | 129,701.25 | |||
67 | 30.06.2023 | 7,632.18 | 6,837.76 | 794.42 | 122,863.49 | |||
68 | 31.07.2023 | 7,632.18 | 6,879.64 | 752.54 | 115,983.85 | |||
69 | 31.08.2023 | 7,632.18 | 6,921.78 | 710.4 | 109,062.07 | |||
70 | 30.09.2023 | 7,632.18 | 6,964.17 | 668.01 | 102,097.90 | |||
71 | 31.10.2023 | 7,632.18 | 7,006.83 | 625.35 | 95,091.07 | |||
72 | 30.11.2023 | 7,632.18 | 7,049.75 | 582.43 | 88,041.32 | |||
73 | 31.12.2023 | 7,632.18 | 7,092.93 | 539.25 | 80,948.39 | |||
74 | 31.01.2024 | 7,632.18 | 7,136.37 | 495.81 | 73,812.02 | |||
75 | 29.02.2024 | 7,632.18 | 7,180.08 | 452.1 | 66,631.94 | |||
76 | 31.03.2024 | 7,632.18 | 7,224.06 | 408.12 | 59,407.88 | |||
77 | 30.04.2024 | 7,632.18 | 7,268.31 | 363.87 | 52,139.57 | |||
78 | 31.05.2024 | 7,632.18 | 7,312.83 | 319.35 | 44,826.74 | |||
79 | 30.06.2024 | 7,632.18 | 7,357.62 | 274.56 | 37,469.12 | |||
80 | 31.07.2024 | 7,632.18 | 7,402.68 | 229.5 | 30,066.44 | |||
81 | 31.08.2024 | 7,632.18 | 7,448.02 | 184.16 | 22,618.42 | |||
82 | 30.09.2024 | 7,632.18 | 7,493.64 | 138.54 | 15,124.78 | |||
83 | 31.10.2024 | 7,632.18 | 7,539.54 | 92.64 | 7,585.24 | |||
84 | 30.11.2024 | 7,632.18 | 7,585.24 | 46.94 | 0 | |||
Ukupno: | 500,000.00 | 641,203.80 | 500,000.00 | 141,203.80 | 5,000.00 | 0 |
Plan otplate posle primene moratorijuma 2 | ||||||||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje | ||||||
dospeća | kredita | isplate | glavnice | kamate | uplate / troškovi | kredita | ||||||||
kamata iz moratorijuma linearno | ||||||||||||||
0 | 30.11.2017 | 500,000.00 | 100.68 | 102.08 | 500,000.00 | |||||||||
1 | 31.12.2017 | 7,632.18 | 4,569.68 | 3,062.50 | 495,430.32 | |||||||||
2 | 31.01.2018 | 7,632.18 | 4,597.67 | 3,034.51 | 490,832.65 | |||||||||
3 | 28.02.2018 | 7,632.18 | 4,625.83 | 3,006.35 | 486,206.82 | |||||||||
4 | 31.03.2018 | 7,632.18 | 4,654.16 | 2,978.02 | 481,552.66 | |||||||||
5 | 30.04.2018 | 7,632.18 | 4,682.67 | 2,949.51 | 476,869.99 | |||||||||
6 | 31.05.2018 | 7,632.18 | 4,711.35 | 2,920.83 | 472,158.64 | |||||||||
7 | 30.06.2018 | 7,632.18 | 4,740.21 | 2,891.97 | 467,418.43 | |||||||||
8 | 31.07.2018 | 7,632.18 | 4,769.24 | 2,862.94 | 462,649.19 | |||||||||
9 | 31.08.2018 | 7,632.18 | 4,798.45 | 2,833.73 | 457,850.73 | |||||||||
10 | 30.09.2018 | 7,632.18 | 4,827.84 | 2,804.34 | 453,022.89 | |||||||||
11 | 31.10.2018 | 7,632.18 | 4,857.41 | 2,774.77 | 448,165.47 | |||||||||
12 | 30.11.2018 | 7,632.18 | 4,887.17 | 2,745.01 | 443,278.31 | |||||||||
13 | 31.12.2018 | 7,632.18 | 4,917.10 | 2,715.08 | 438,361.21 | |||||||||
14 | 31.01.2019 | 7,632.18 | 4,947.22 | 2,684.96 | 433,413.99 | |||||||||
15 | 28.02.2019 | 7,632.18 | 4,977.52 | 2,654.66 | 428,436.47 | |||||||||
16 | 31.03.2019 | 7,632.18 | 5,008.01 | 2,624.17 | 423,428.46 | |||||||||
17 | 30.04.2019 | 7,632.18 | 5,038.68 | 2,593.50 | 418,389.78 | |||||||||
18 | 31.05.2019 | 7,632.18 | 5,069.54 | 2,562.64 | 413,320.24 | |||||||||
19 | 30.06.2019 | 7,632.18 | 5,100.59 | 2,531.59 | 408,219.65 | |||||||||
20 | 31.07.2019 | 7,632.18 | 5,131.83 | 2,500.35 | 403,087.81 | |||||||||
21 | 31.08.2019 | 7,632.18 | 5,163.27 | 2,468.91 | 397,924.54 | |||||||||
22 | 30.09.2019 | 7,632.18 | 5,194.89 | 2,437.29 | 392,729.65 | |||||||||
23 | 31.10.2019 | 7,632.18 | 5,226.71 | 2,405.47 | 387,502.94 | |||||||||
24 | 30.11.2019 | 7,632.18 | 5,258.72 | 2,373.46 | 382,244.22 | |||||||||
25 | 31.12.2019 | 7,632.18 | 5,290.93 | 2,341.25 | 376,953.28 | |||||||||
26 | 31.01.2020 | 7,632.18 | 5,323.34 | 2,308.84 | 371,629.94 | |||||||||
27 | 29.02.2020 | 7,632.18 | 5,355.95 | 2,276.23 | 366,273.99 | |||||||||
28 | 31.03.2020 | 7,632.18 | 5,388.75 | 2,243.43 | 360,885.24 | |||||||||
29 | 30.04.2020 | 7,632.18 | 5,421.76 | 2,210.42 | 355,463.48 | |||||||||
30 | 31.05.2020 | 7,632.18 | 5,454.97 | 2,177.21 | 350,008.52 | |||||||||
31 | 30.06.2020 | 7,632.18 | 5,488.38 | 2,143.80 | 344,520.14 | |||||||||
32 | 31.07.2020 | 7,632.18 | 5,521.99 | 2,110.19 | 338,998.15 | |||||||||
33 | 31.08.2020 | 0.00 | 0.00 | 0.00 | 338,998.15 | 2,076.36 | ||||||||
34 | 30.09.2020 | 0.00 | 0.00 | 0.00 | 338,998.15 | 2,042.33 | ||||||||
35 | 31.10.2020 | 7,632.18 | 5,555.82 | 2,076.36 | 79.21 | 333,442.33 | 4,118.69 | 79.21 | linearno na ostatak roka 52 anuiteta | |||||
36 | 30.11.2020 | 7,632.18 | 5,589.85 | 2,042.33 | 79.21 | 327,852.48 | ||||||||
37 | 31.12.2020 | 7,632.18 | 5,624.08 | 2,008.10 | 79.21 | 322,228.40 | ||||||||
38 | 31.01.2021 | 7,632.18 | 5,658.53 | 1,973.65 | 79.21 | 316,569.87 | ||||||||
39 | 28.02.2021 | 7,632.18 | 5,693.19 | 1,938.99 | 79.21 | 310,876.68 | ||||||||
40 | 31.03.2021 | 7,632.18 | 5,728.06 | 1,904.12 | 79.21 | 305,148.62 | ||||||||
41 | 30.04.2021 | 7,632.18 | 5,763.14 | 1,869.04 | 79.21 | 299,385.48 | ||||||||
42 | 31.05.2021 | 7,632.18 | 5,798.44 | 1,833.74 | 79.21 | 293,587.03 | ||||||||
43 | 30.06.2021 | 7,632.18 | 5,833.96 | 1,798.22 | 79.21 | 287,753.07 | ||||||||
44 | 31.07.2021 | 7,632.18 | 5,869.69 | 1,762.49 | 79.21 | 281,883.38 | ||||||||
45 | 31.08.2021 | 7,632.18 | 5,905.64 | 1,726.54 | 79.21 | 275,977.74 | ||||||||
46 | 30.09.2021 | 7,632.18 | 5,941.82 | 1,690.36 | 79.21 | 270,035.92 | ||||||||
47 | 31.10.2021 | 7,632.18 | 5,978.21 | 1,653.97 | 79.21 | 264,057.71 | ||||||||
48 | 30.11.2021 | 7,632.18 | 6,014.83 | 1,617.35 | 79.21 | 258,042.88 | ||||||||
49 | 31.12.2021 | 7,632.18 | 6,051.67 | 1,580.51 | 79.21 | 251,991.21 | ||||||||
50 | 31.01.2022 | 7,632.18 | 6,088.73 | 1,543.45 | 79.21 | 245,902.48 | ||||||||
51 | 28.02.2022 | 7,632.18 | 6,126.03 | 1,506.15 | 79.21 | 239,776.45 | ||||||||
52 | 31.03.2022 | 7,632.18 | 6,163.55 | 1,468.63 | 79.21 | 233,612.90 | ||||||||
53 | 30.04.2022 | 7,632.18 | 6,201.30 | 1,430.88 | 79.21 | 227,411.60 | ||||||||
54 | 31.05.2022 | 7,632.18 | 6,239.28 | 1,392.90 | 79.21 | 221,172.32 | ||||||||
55 | 30.06.2022 | 7,632.18 | 6,277.50 | 1,354.68 | 79.21 | 214,894.82 | ||||||||
56 | 31.07.2022 | 7,632.18 | 6,315.95 | 1,316.23 | 79.21 | 208,578.87 | ||||||||
57 | 31.08.2022 | 7,632.18 | 6,354.63 | 1,277.55 | 79.21 | 202,224.24 | ||||||||
58 | 30.09.2022 | 7,632.18 | 6,393.56 | 1,238.62 | 79.21 | 195,830.68 | ||||||||
59 | 31.10.2022 | 7,632.18 | 6,432.72 | 1,199.46 | 79.21 | 189,397.96 | ||||||||
60 | 30.11.2022 | 7,632.18 | 6,472.12 | 1,160.06 | 79.21 | 182,925.85 | ||||||||
61 | 31.12.2022 | 7,632.18 | 6,511.76 | 1,120.42 | 79.21 | 176,414.09 | ||||||||
62 | 31.01.2023 | 7,632.18 | 6,551.64 | 1,080.54 | 79.21 | 169,862.44 | ||||||||
63 | 28.02.2023 | 7,632.18 | 6,591.77 | 1,040.41 | 79.21 | 163,270.67 | ||||||||
64 | 31.03.2023 | 7,632.18 | 6,632.15 | 1,000.03 | 79.21 | 156,638.52 | ||||||||
65 | 30.04.2023 | 7,632.18 | 6,672.77 | 959.41 | 79.21 | 149,965.75 | ||||||||
66 | 31.05.2023 | 7,632.18 | 6,713.64 | 918.54 | 79.21 | 143,252.11 | ||||||||
67 | 30.06.2023 | 7,632.18 | 6,754.76 | 877.42 | 79.21 | 136,497.35 | ||||||||
68 | 31.07.2023 | 7,632.18 | 6,796.13 | 836.05 | 79.21 | 129,701.22 | ||||||||
69 | 31.08.2023 | 7,632.18 | 6,837.76 | 794.42 | 79.21 | 122,863.46 | ||||||||
70 | 30.09.2023 | 7,632.18 | 6,879.64 | 752.54 | 79.21 | 115,983.82 | ||||||||
71 | 31.10.2023 | 7,632.18 | 6,921.78 | 710.40 | 79.21 | 109,062.04 | ||||||||
72 | 30.11.2023 | 7,632.18 | 6,964.18 | 668.00 | 79.21 | 102,097.86 | ||||||||
73 | 31.12.2023 | 7,632.18 | 7,006.83 | 625.35 | 79.21 | 95,091.03 | ||||||||
74 | 31.01.2024 | 7,632.18 | 7,049.75 | 582.43 | 79.21 | 88,041.29 | ||||||||
75 | 29.02.2024 | 7,632.18 | 7,092.93 | 539.25 | 79.21 | 80,948.36 | ||||||||
76 | 31.03.2024 | 7,632.18 | 7,136.37 | 495.81 | 79.21 | 73,811.99 | ||||||||
77 | 30.04.2024 | 7,632.18 | 7,180.08 | 452.10 | 79.21 | 66,631.91 | ||||||||
78 | 31.05.2024 | 7,632.18 | 7,224.06 | 408.12 | 79.21 | 59,407.85 | ||||||||
79 | 30.06.2024 | 7,632.18 | 7,268.31 | 363.87 | 79.21 | 52,139.54 | ||||||||
80 | 31.07.2024 | 7,632.18 | 7,312.83 | 319.35 | 79.21 | 44,826.71 | ||||||||
81 | 31.08.2024 | 7,632.18 | 7,357.62 | 274.56 | 79.21 | 37,469.10 | ||||||||
82 | 30.09.2024 | 7,632.18 | 7,402.68 | 229.50 | 79.21 | 30,066.42 | ||||||||
83 | 31.10.2024 | 7,632.18 | 7,448.02 | 184.16 | 79.21 | 22,618.39 | ||||||||
84 | 30.11.2024 | 7,632.18 | 7,493.13 | 138.54 | 79.21 | 15,125.26 | ||||||||
85 | 31.12.2024 | 7,632.18 | 7,539.03 | 92.64 | 79.21 | 7,586.23 | ||||||||
86 | 31.01.2024 | 7,632.18 | 7,585.71 | 46.47 | 79.21 | 0.52 | ||||||||
141,204.70 | 4118.92 | |||||||||||||
uk. Kamata | 145,323.62 | |||||||||||||
razlika | 4,119.82 |
Reprezentativni primer: Kreditne kartica
Plan otplate pre primene moratorijuma 2 | ||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje |
dospeća | kredita | isplate | glavnice | kamate | uplate / troškovi | kredita | ||
0 | 12.08.2019 | 50,000.00 | 0 | 0 | 0 | 0 | 296 | 50,000.00 |
1 | 15.09.2019 | 0 | 0 | 2,500.00 | 2,500.00 | 0 | 0 | 47,500.00 |
2 | 15.10.2019 | 0 | 0 | 3,136.30 | 2,375.00 | 761.3 | 0 | 45,125.00 |
3 | 15.11.2019 | 0 | 0 | 3,003.59 | 2,256.25 | 747.34 | 0 | 42,868.75 |
4 | 15.12.2019 | 0 | 0 | 2,830.51 | 2,143.44 | 687.07 | 0 | 40,725.31 |
5 | 15.01.2020 | 0 | 0 | 2,710.75 | 2,036.27 | 674.48 | 0 | 38,689.04 |
6 | 15.02.2020 | 0 | 0 | 2,575.20 | 1,934.45 | 640.75 | 0 | 36,754.59 |
7 | 15.03.2020 | 0 | 0 | 2,387.54 | 1,837.73 | 549.81 | 0 | 34,916.86 |
8 | 15.04.2020 | 0 | 0 | 2,324.12 | 1,745.84 | 578.28 | 0 | 33,171.02 |
9 | 15.05.2020 | 0 | 0 | 2,190.20 | 1,658.55 | 531.65 | 0 | 31,512.47 |
10 | 15.06.2020 | 0 | 0 | 2,097.52 | 1,575.62 | 521.9 | 0 | 29,936.85 |
11 | 15.07.2020 | 0 | 0 | 1,976.65 | 1,496.84 | 479.81 | 0 | 28,440.01 |
12 | 15.08.2020 | 0 | 0 | 1,893.01 | 1,422.00 | 471.01 | 0 | 27,018.01 |
13 | 15.09.2020 | 0 | 0 | 1,798.36 | 1,350.90 | 447.46 | 0 | 25,667.11 |
14 | 15.10.2020 | 0 | 0 | 1,694.74 | 1,283.36 | 411.38 | 0 | 24,383.75 |
15 | 15.11.2020 | 0 | 0 | 1,623.02 | 1,219.19 | 403.83 | 0 | 23,164.56 |
16 | 15.12.2020 | 0 | 0 | 1,529.50 | 1,158.23 | 371.27 | 0 | 22,006.33 |
17 | 15.01.2021 | 0 | 0 | 1,464.78 | 1,100.32 | 364.46 | 0 | 20,906.01 |
18 | 15.02.2021 | 0 | 0 | 1,391.54 | 1,045.30 | 346.24 | 0 | 19,860.71 |
19 | 15.03.2021 | 0 | 0 | 1,290.13 | 993.04 | 297.09 | 0 | 18,867.67 |
20 | 15.04.2021 | 0 | 0 | 1,255.86 | 943.38 | 312.48 | 0 | 17,924.29 |
21 | 15.05.2021 | 0 | 0 | 1,183.49 | 896.21 | 287.28 | 0 | 17,028.08 |
22 | 15.06.2021 | 0 | 0 | 1,133.41 | 851.4 | 282.01 | 0 | 16,176.68 |
23 | 15.07.2021 | 0 | 0 | 1,068.10 | 808.83 | 259.27 | 0 | 15,367.85 |
24 | 15.08.2021 | 0 | 0 | 15,622.37 | 15,367.85 | 254.52 | 0 | 0 |
60680.69 | 50,000.00 | 10680.69 |
Plan otplate posle primene moratorijuma 2 | |||||||||||||
Period | Datum | Isplata | Druge | Anuitet | Uplata | Uplata | Druge | Stanje | |||||
dospeća | kredita | isplate | glavnice | kamate | uplate / troškovi | kredita | |||||||
kamata iz moratorijuma | |||||||||||||
0 | 12.08.2019 | 50,000.00 | 0 | 0 | 0 | 0.00 | 296 | 50,000.00 | |||||
1 | 15.09.2019 | 0 | 0 | 2,500.00 | 2,500.00 | 0.00 | 0 | 47,500.00 | |||||
2 | 15.10.2019 | 0 | 0 | 3,136.30 | 2,375.00 | 761.30 | 0 | 45,125.00 | |||||
3 | 15.11.2019 | 0 | 0 | 3,003.59 | 2,256.25 | 747.34 | 0 | 42,868.75 | |||||
4 | 15.12.2019 | 0 | 0 | 2,830.51 | 2,143.44 | 687.07 | 0 | 40,725.31 | |||||
5 | 15.01.2020 | 0 | 0 | 2,710.74 | 2,036.27 | 674.48 | 0 | 38,689.05 | |||||
6 | 15.02.2020 | 0 | 0 | 2,575.21 | 1,934.45 | 640.75 | 0 | 36,754.59 | |||||
7 | 15.03.2020 | 0 | 0 | 2,387.54 | 1,837.73 | 549.81 | 0 | 34,916.86 | |||||
8 | 15.04.2020 | 0 | 0 | 2,324.12 | 1,745.84 | 578.28 | 0 | 33,171.02 | |||||
9 | 15.05.2020 | 0 | 0 | 2,190.20 | 1,658.55 | 531.65 | 0 | 31,512.47 | |||||
10 | 15.06.2020 | 0 | 0 | 2,097.52 | 1,575.62 | 521.90 | 0 | 29,936.85 | |||||
11 | 15.07.2020 | 0 | 0 | 1,976.65 | 1,496.84 | 479.81 | 0 | 28,440.00 | |||||
12 | 15.08.2020 | 0 | 0 | 0.00 | 0.00 | 0.00 | 0 | 28,440.00 | |||||
13 | 15.09.2020 | 0 | 0 | 0.00 | 0.00 | 0.00 | 0 | 28,440.00 | |||||
14 | 15.10.2020 | 0 | 0 | 1,877.82 | 1,422.00 | 455.82 | 83.5 | 27,018.00 | 471.01 | kamata iz inic.plana otplate avgust 20 | |||
15 | 15.11.2020 | 0 | 0 | 1,798.36 | 1,350.90 | 447.46 | 83.5 | 25,667.10 | 447.46 | kamata iz inic.plana otplate septembar 20 | |||
16 | 15.12.2020 | 0 | 0 | 1,694.73 | 1,283.36 | 411.38 | 83.5 | 24,383.75 | 918.47 | ukupna kamata | |||
17 | 15.01.2021 | 0 | 0 | 1,623.02 | 1,219.19 | 403.83 | 83.5 | 23,164.56 | 83.50 | linearno mesečno (11 meseci) | |||
18 | 15.02.2021 | 0 | 0 | 1,541.87 | 1,158.23 | 383.64 | 83.5 | 22,006.33 | |||||
19 | 15.03.2021 | 0 | 0 | 1,429.51 | 1,100.32 | 329.19 | 83.5 | 20,906.02 | |||||
20 | 15.04.2021 | 0 | 0 | 1,391.54 | 1,045.30 | 346.24 | 83.5 | 19,860.72 | |||||
21 | 15.05.2021 | 0 | 0 | 1,311.35 | 993.04 | 318.32 | 83.5 | 18,867.68 | |||||
22 | 15.06.2021 | 0 | 0 | 1,255.86 | 943.38 | 312.48 | 83.5 | 17,924.30 | |||||
23 | 15.07.2021 | 0 | 0 | 1,183.49 | 896.21 | 287.28 | 83.5 | 17,028.08 | |||||
24 | 15.08.2021 | 0 | 0 | 17,310.09 | 17,028.08 | 282.01 | 83.5 | 0.00 | |||||
60,150.05 | 50,000.00 | 10,150.05 | 918.50 | ||||||||||
ukup.kamate | 11,068.55 | ||||||||||||
razlika | 387.86 |
S poštovanjem,
API Bank a.d. Beograd