| БЕЛОРУССКИЙ ГОСУДАРСТЕННЫЙ УНИВЕРСИТЕТ НФОРМАТИКИ И РАДИОЭЛЕКТРОНИКИ
| Период платежа
|
Непогашенная стоимость на начало периода
|
Лизинговый платеж
|
НДС
|
Лизинговый
|
В том числе
|
| Проценты
|
НДС
|
Погашение
|
НДС
|
| 1
|
64322034
|
1484917
|
267285
|
1752202
|
484917
|
87285
|
1000000
|
180000
|
| 2
|
63322034
|
1622667
|
292080
|
1914747
|
622667
|
112080
|
1000000
|
180000
|
| 3
|
62322034
|
1612833
|
290310
|
1903143
|
612833
|
110310
|
1000000
|
180000
|
| 4
|
61322034
|
1603000
|
288540
|
1891540
|
603000
|
108540
|
1000000
|
180000
|
| 5
|
60322034
|
1593167
|
286770
|
1879937
|
593167
|
106770
|
1000000
|
180000
|
| 6
|
59322034
|
1583333
|
285000
|
1868333
|
583333
|
105000
|
1000000
|
180000
|
| 7
|
58322034
|
1573500
|
283230
|
1856730
|
573500
|
103230
|
1000000
|
180000
|
| 8
|
57322034
|
1563667
|
281460
|
1845127
|
563667
|
101460
|
1000000
|
180000
|
| 9
|
56322034
|
1553833
|
279690
|
1833523
|
553833
|
99690
|
1000000
|
180000
|
| 10
|
55322034
|
1544000
|
277920
|
1821920
|
544000
|
97920
|
1000000
|
180000
|
| 11
|
54322034
|
1534167
|
276150
|
1810317
|
534167
|
96150
|
1000000
|
180000
|
| 12
|
53322034
|
1524333
|
274380
|
1798713
|
524333
|
94380
|
1000000
|
180000
|
| 13
|
52322034
|
1514500
|
272610
|
1787110
|
514500
|
92610
|
1000000
|
180000
|
| 14
|
51322034
|
1504667
|
270840
|
1775507
|
504667
|
90840
|
1000000
|
180000
|
| 15
|
50322034
|
1494833
|
269070
|
1763903
|
494833
|
89070
|
1000000
|
180000
|
| 16
|
49322034
|
1485000
|
267300
|
1752300
|
485000
|
87300
|
1000000
|
180000
|
| 17
|
48322034
|
1475167
|
265530
|
1740697
|
475167
|
85530
|
1000000
|
180000
|
| 18
|
47322034
|
1465333
|
263760
|
1729093
|
465333
|
83760
|
1000000
|
180000
|
| 19
|
46322034
|
1455500
|
261990
|
1717490
|
455500
|
81990
|
1000000
|
180000
|
| 20
|
45322034
|
1445667
|
260220
|
1705887
|
445667
|
80220
|
1000000
|
180000
|
| 21
|
44322034
|
1435833
|
258450
|
1694283
|
435833
|
78450
|
1000000
|
180000
|
| 22
|
43322034
|
1426000
|
256680
|
1682680
|
426000
|
76680
|
1000000
|
180000
|
| 23
|
42322034
|
1416167
|
254910
|
1671077
|
416167
|
74910
|
1000000
|
180000
|
| 24
|
41322034
|
1406333
|
253140
|
1659473
|
406333
|
73140
|
1000000
|
180000
|
| 25
|
40322034
|
1396500
|
251370
|
1647870
|
396500
|
71370
|
1000000
|
180000
|
| 26
|
39322034
|
1386667
|
249600
|
1636267
|
386667
|
69600
|
1000000
|
180000
|
| 27
|
38322034
|
1376833
|
247830
|
1624663
|
376833
|
67830
|
1000000
|
180000
|
| 28
|
37322034
|
1367000
|
246060
|
1613060
|
367000
|
66060
|
1000000
|
180000
|
| 29
|
36322034
|
1357167
|
244290
|
1601457
|
357167
|
64290
|
1000000
|
180000
|
| 30
|
35322034
|
1347333
|
242520
|
1589853
|
347333
|
62520
|
1000000
|
180000
|
| 32
|
34322034
|
1337500
|
240750
|
1578250
|
337500
|
60750
|
1000000
|
180000
|
| 33
|
33322034
|
1327667
|
238980
|
1566647
|
327667
|
58980
|
1000000
|
180000
|
| 34
|
32322034
|
1317833
|
237210
|
1555043
|
317833
|
57210
|
1000000
|
180000
|
| 35
|
31322034
|
1308000
|
235440
|
1543440
|
308000
|
55440
|
1000000
|
180000
|
| 36
|
30322034
|
1298167
|
233670
|
1531837
|
298167
|
53670
|
1000000
|
180000
|
| 37
|
29322034
|
1288333
|
231900
|
1520233
|
288333
|
51900
|
1000000
|
180000
|
| 38
|
28322034
|
1278500
|
230130
|
1508630
|
278500
|
50130
|
1000000
|
180000
|
| 39
|
27322034
|
1268667
|
228360
|
1497027
|
268667
|
48360
|
1000000
|
180000
|
| 40
|
26322034
|
1258833
|
226590
|
1485423
|
258833
|
46590
|
1000000
|
180000
|
| 41
|
25322034
|
1249000
|
224820
|
1473820
|
249000
|
44820
|
1000000
|
180000
|
| 42
|
24322034
|
1239167
|
223050
|
1462217
|
239167
|
43050
|
1000000
|
180000
|
| 43
|
23322034
|
1229333
|
221280
|
1450613
|
229333
|
41280
|
1000000
|
180000
|
| 44
|
22322034
|
1219500
|
219510
|
1439010
|
219500
|
39510
|
1000000
|
180000
|
| 45
|
21322034
|
1209667
|
217740
|
1427407
|
209667
|
37740
|
1000000
|
180000
|
| 46
|
20322034
|
1199833
|
215970
|
1415803
|
199833
|
35970
|
1000000
|
180000
|
| 47
|
19322034
|
1190000
|
214200
|
1404200
|
190000
|
34200
|
1000000
|
180000
|
| 48
|
18322034
|
1180167
|
212430
|
1392597
|
180167
|
32430
|
1000000
|
180000
|
| 49
|
17322034
|
1170333
|
210660
|
1380993
|
170333
|
30660
|
1000000
|
180000
|
| 50
|
16322034
|
1160500
|
208890
|
1369390
|
160500
|
28890
|
1000000
|
180000
|
| 51
|
15322034
|
1150667
|
207120
|
1357787
|
150667
|
27120
|
1000000
|
180000
|
| 52
|
14322034
|
1140833
|
205350
|
1346183
|
140833
|
25350
|
1000000
|
180000
|
| 53
|
13322034
|
1131000
|
203580
|
1334580
|
131000
|
23580
|
1000000
|
180000
|
| 54
|
12322034
|
1121167
|
201810
|
1322977
|
121167
|
21810
|
1000000
|
180000
|
| 55
|
11322034
|
1111333
|
200040
|
1311373
|
111333
|
20040
|
1000000
|
180000
|
| 56
|
10322034
|
1101500
|
198270
|
1299770
|
101500
|
18270
|
1000000
|
180000
|
| 57
|
9322034
|
1091667
|
196500
|
1288167
|
91667
|
16500
|
1000000
|
180000
|
| 58
|
8322034
|
1081833
|
194730
|
1276563
|
81833
|
14730
|
1000000
|
180000
|
| 59
|
7322034
|
1072000
|
192960
|
1264960
|
72000
|
12960
|
1000000
|
180000
|
| 60
|
6322034
|
1062167
|
191190
|
1253357
|
62167
|
11190
|
1000000
|
180000
|
| ИТОГО
|
79345084
|
14282115
|
93627199
|
20345084
|
3662115
|
59000000
|
10620000
|
| Период платежа
|
Остаток задолженности по кредиту на начало периода
|
Проценты
|
Погашение кредита
|
| 1
|
75900000
|
506000
|
1265000
|
| 2
|
74635000
|
621958
|
1265000
|
| 3
|
73370000
|
611417
|
1265000
|
| 4
|
72105000
|
600875
|
1265000
|
| 5
|
70840000
|
590333
|
1265000
|
| 6
|
69575000
|
597792
|
1265000
|
| 7
|
68310000
|
569250
|
1265000
|
| 8
|
67045000
|
558708
|
1265000
|
| 9
|
65780000
|
548167
|
1265000
|
| 10
|
64515000
|
537625
|
1265000
|
| 11
|
63250000
|
527083
|
1265000
|
| 12
|
61985000
|
516542
|
1265000
|
| 13
|
60720000
|
506000
|
1265000
|
| 14
|
59455000
|
495458
|
1265000
|
| 15
|
58190000
|
484917
|
1265000
|
| 16
|
56925000
|
474375
|
1265000
|
| 17
|
55660000
|
463833
|
1265000
|
| 18
|
54395000
|
453292
|
1265000
|
| 19
|
53130000
|
442750
|
1265000
|
| 20
|
51865000
|
432208
|
1265000
|
| 21
|
50600000
|
421667
|
1265000
|
| 22
|
49335000
|
411125
|
1265000
|
|