i1 0.035 i2 0.0315 ie 0.0315 f 0.031014054 S1 804296.6701 spojity urok po 4 roky 910527.7786 q e^(f*1/12) S2 510383.7256 od 6. do 10. roku dále nasporim 510383.7256 suma 1420911.504 me prostredky cena nemovitosti 2901352.063 vyse dluhu 1480440.558 vyse umoru 24674.00931 UMOROVACI PLAN platba anuita urok umor dluh 0 1480440.558 1 30472.40149 5798.392187 24674.00931 1455766.549 soucet AR 112488.8084 2 30375.76162 5701.752317 24674.00931 1431092.54 3 30279.12175 5605.112447 24674.00931 1406418.53 soucet excel 112488.8084 4 30182.48188 5508.472578 24674.00931 1381744.521 5 30085.84201 5411.832708 24674.00931 1357070.512 6 29989.20214 5315.192838 24674.00931 1332396.503 7 29892.56227 5218.552968 24674.00931 1307722.493 8 29795.9224 5121.913098 24674.00931 1283048.484 9 29699.28253 5025.273229 24674.00931 1258374.475 10 29602.64267 4928.633359 24674.00931 1233700.465 11 29506.0028 4831.993489 24674.00931 1209026.456 12 29409.36293 4735.353619 24674.00931 1184352.447 13 29312.72306 4638.71375 24674.00931 1159678.437 14 29216.08319 4542.07388 24674.00931 1135004.428 15 29119.44332 4445.43401 24674.00931 1110330.419 16 29022.80345 4348.79414 24674.00931 1085656.409 17 28926.16358 4252.15427 24674.00931 1060982.4 18 28829.52371 4155.514401 24674.00931 1036308.391 19 28732.88384 4058.874531 24674.00931 1011634.382 20 28636.24397 3962.234661 24674.00931 986960.3722 21 28539.6041 3865.594791 24674.00931 962286.3629 22 28442.96423 3768.954922 24674.00931 937612.3536 23 28346.32436 3672.315052 24674.00931 912938.3443 24 28249.68449 3575.675182 24674.00931 888264.335 25 28153.04462 3479.035312 24674.00931 863590.3257 26 28056.40475 3382.395442 24674.00931 838916.3164 27 27959.76488 3285.755573 24674.00931 814242.3071 28 27863.12501 3189.115703 24674.00931 789568.2978 29 27766.48514 3092.475833 24674.00931 764894.2885 30 27669.84527 2995.835963 24674.00931 740220.2792 31 27573.2054 2899.196093 24674.00931 715546.2699 32 27476.56553 2802.556224 24674.00931 690872.2606 33 27379.92566 2705.916354 24674.00931 666198.2513 34 27283.28579 2609.276484 24674.00931 641524.242 35 27186.64592 2512.636614 24674.00931 616850.2327 36 27090.00605 2415.996745 24674.00931 592176.2233 37 26993.36618 2319.356875 24674.00931 567502.214 38 26896.72631 2222.717005 24674.00931 542828.2047 39 26800.08644 2126.077135 24674.00931 518154.1954 40 26703.44657 2029.437265 24674.00931 493480.1861 41 26606.8067 1932.797396 24674.00931 468806.1768 42 26510.16683 1836.157526 24674.00931 444132.1675 43 26413.52696 1739.517656 24674.00931 419458.1582 44 26316.88709 1642.877786 24674.00931 394784.1489 45 26220.24722 1546.237917 24674.00931 370110.1396 46 26123.60735 1449.598047 24674.00931 345436.1303 47 26026.96748 1352.958177 24674.00931 320762.121 48 25930.32761 1256.318307 24674.00931 296088.1117 49 25833.68774 1159.678437 24674.00931 271414.1024 50 25737.04787 1063.038568 24674.00931 246740.0931 51 25640.408 966.3986978 24674.00931 222066.0838 52 25543.76813 869.758828 24674.00931 197392.0744 53 25447.12826 773.1189583 24674.00931 172718.0651 54 25350.48839 676.4790885 24674.00931 148044.0558 55 25253.84852 579.8392187 24674.00931 123370.0465 56 25157.20866 483.1993489 24674.00931 98696.03722 57 25060.56879 386.5594791 24674.00931 74022.02792 58 24963.92892 289.9196093 24674.00931 49348.01861 59 24867.28905 193.2797396 24674.00931 24674.00931 60 24770.64918 96.63986978 24674.00931 0