|
|
|
|
Godine
starosti osiguranika |
23 |
24 |
25 |
26 |
27 |
28 |
29 |
30 |
31 |
32 |
33 |
34 |
35 |
36 |
37 |
38 |
39 |
40 |
41 |
42 |
43 |
44 |
45 |
46 |
47 |
48 |
49 |
50 |
51 |
52 |
53 |
54 |
55 |
56 |
57 |
58 |
59 |
60 |
61 |
62 |
63 |
64 |
65 |
66 |
67 |
68 |
69 |
70 |
71 |
72 |
73 |
74 |
75 |
76 |
77 |
78 |
79 |
80 |
81 |
82 |
83 |
84 |
85 |
86 |
87 |
88 |
89 |
90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Postotak
ucesca za kasniji pristup = postotak penzije "SVOG" razreda |
100 |
-98 |
-95 |
-93 |
-90 |
-88 |
-85 |
-83 |
-80 |
-78 |
-75 |
-73 |
-70 |
-68 |
-65 |
-63 |
-60 |
-58 |
-55 |
-53 |
-50 |
-48 |
-45 |
-43 |
-40 |
-38 |
-35 |
-33 |
-30 |
-28 |
-25 |
-23 |
-20 |
-18 |
-15 |
-13 |
-10 |
-8 |
-5 |
-3 |
|
|
|
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
26 |
27 |
28 |
29 |
30 |
31 |
32 |
33 |
34 |
35 |
36 |
37 |
38 |
39 |
40 |
41 |
42 |
43 |
44 |
45 |
46 |
47 |
48 |
49 |
50 |
51 |
52 |
53 |
54 |
55 |
56 |
57 |
58 |
59 |
60 |
61 |
62 |
63 |
64 |
65 |
66 |
67 |
68 |
|
|
| postotak
od standardne uplate za 5. Razred je 20% |
|
|
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| broj
clanova. - matemat za 5. Razred |
|
|
|
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
|
|
|
| postotak
od standardne uplate za 4. Razred je 40% |
|
|
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| broj
clanova. - matemat za 4. Razred |
|
|
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
|
| postotak
od standardne uplate za 3. razred je 60% |
|
|
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| broj
clanova. - matemat za 3. Razred |
|
|
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
|
| postotak
od standardne uplate za 2. razred je 80% |
|
|
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| broj
clanova. - matemat za 2. Razred |
|
|
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
|
| br.clanova
za matem. Obradu za 1. Razred |
|
|
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
|
|
Broj clanova |
|
mes. Uplata (EUR) |
god. Uplata |
god.
Uplata po razredima |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
god.
Uplata |
|
| 1, razred |
100 |
|
100 |
1,200 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
120,000 |
|
| |
clanova |
|
| 2. Razred |
100 |
|
|
80 |
960 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
96,000 |
|
| |
clanova |
|
| 3.razred |
100 |
|
|
60 |
720 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
72,000 |
|
| |
clanova |
|
| 4. Razred |
100 |
|
|
40 |
480 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
48,000 |
|
| |
clanova |
|
| 5. Razred |
100 |
|
|
20 |
240 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
24,000 |
|
|
|
|
clanova |
|
|
vracanje potrosackih
kredita od 3000 (god. Povracaj=1180 ) |
0 |
141,600 |
338,660 |
613,600 |
855,500 |
1,137,520 |
1,452,580 |
1,782,980 |
2,148,780 |
2,547,620 |
2,980,680 |
3,453,860 |
3,969,520 |
4,531,200 |
5,142,440 |
5,809,140 |
6,534,840 |
7,326,620 |
8,189,200 |
9,128,480 |
10,151,540 |
11,266,640 |
12,482,040 |
13,806,000 |
15,247,960 |
16,819,720 |
18,533,080 |
20,399,840 |
22,432,980 |
24,649,020 |
27,063,300 |
29,694,700 |
32,560,920 |
35,684,380 |
39,087,500 |
42,795,060 |
46,835,380 |
51,236,780 |
56,033,480 |
57,153,300 |
57,120,260 |
55,336,100 |
55,059,980 |
54,233,980 |
53,095,280 |
52,211,460 |
51,086,920 |
49,844,380 |
48,560,540 |
47,119,760 |
45,553,900 |
43,860,600 |
42,004,460 |
39,984,300 |
37,784,780 |
35,387,020 |
32,774,500 |
29,928,340 |
26,826,120 |
23,446,600 |
19,765,000 |
15,753,000 |
11,382,280 |
6,618,620 |
2,781,260 |
527,460 |
0 |
0 |
|
|
|
|
|
|
|
|
|
kamata na vracene rate kredita od
3000 |
|
|
|
3% 9 mes |
0 |
259 |
620 |
1,123 |
1,566 |
2,082 |
2,659 |
3,264 |
3,933 |
4,663 |
5,456 |
6,322 |
7,266 |
8,294 |
9,413 |
10,634 |
11,962 |
13,411 |
14,990 |
16,710 |
18,582 |
20,624 |
22,848 |
25,272 |
27,912 |
30,789 |
33,925 |
37,342 |
41,064 |
45,120 |
49,540 |
54,356 |
59,603 |
65,321 |
71,550 |
78,337 |
85,733 |
93,789 |
102,570 |
104,620 |
104,559 |
101,293 |
100,788 |
99,276 |
97,191 |
95,574 |
93,515 |
91,241 |
88,890 |
86,253 |
83,387 |
80,287 |
76,890 |
73,192 |
69,165 |
64,776 |
59,994 |
54,784 |
49,105 |
42,919 |
36,180 |
28,836 |
20,835 |
12,115 |
5,091 |
966 |
0 |
0 |
|
|
|
|
3% 6 mes |
0 |
173 |
413 |
749 |
1,044 |
1,388 |
1,773 |
2,176 |
2,622 |
3,109 |
3,637 |
4,215 |
4,844 |
5,530 |
6,276 |
7,089 |
7,975 |
8,941 |
9,994 |
11,140 |
12,388 |
13,749 |
15,232 |
16,848 |
18,608 |
20,526 |
22,617 |
24,895 |
27,376 |
30,080 |
33,026 |
36,238 |
39,735 |
43,547 |
47,700 |
52,224 |
57,155 |
62,526 |
68,380 |
69,746 |
69,706 |
67,529 |
67,192 |
66,184 |
64,794 |
63,716 |
62,343 |
60,827 |
59,260 |
57,502 |
55,591 |
53,525 |
51,260 |
48,794 |
46,110 |
43,184 |
39,996 |
36,523 |
32,737 |
28,613 |
24,120 |
19,224 |
13,890 |
8,077 |
3,394 |
644 |
0 |
0 |
|
|
|
|
3%3 mes |
0 |
86 |
207 |
374 |
522 |
694 |
886 |
1,088 |
1,311 |
1,554 |
1,819 |
2,107 |
2,422 |
2,765 |
3,138 |
3,545 |
3,987 |
4,470 |
4,997 |
5,570 |
6,194 |
6,875 |
7,616 |
8,424 |
9,304 |
10,263 |
11,308 |
12,447 |
13,688 |
15,040 |
16,513 |
18,119 |
19,868 |
21,774 |
23,850 |
26,112 |
28,578 |
31,263 |
34,190 |
34,873 |
34,853 |
33,764 |
33,596 |
33,092 |
32,397 |
31,858 |
31,172 |
30,414 |
29,630 |
28,751 |
27,796 |
26,762 |
25,630 |
24,397 |
23,055 |
21,592 |
19,998 |
18,261 |
16,368 |
14,306 |
12,060 |
9,612 |
6,945 |
4,038 |
1,697 |
322 |
0 |
0 |
|
|
|
|
kreditna masa- na kraju
godine, ukupno |
|
360,000 |
502,118 |
699,900 |
975,846 |
1,218,632 |
1,501,684 |
1,817,898 |
2,149,508 |
2,516,647 |
2,916,947 |
3,351,592 |
3,826,505 |
4,344,052 |
4,907,789 |
5,521,267 |
6,190,407 |
6,918,764 |
7,713,443 |
8,579,181 |
9,521,900 |
10,548,705 |
11,667,887 |
12,887,737 |
14,216,544 |
15,663,783 |
17,241,297 |
18,960,930 |
20,834,524 |
22,875,108 |
25,099,260 |
27,522,379 |
30,163,413 |
33,040,126 |
36,175,021 |
39,590,600 |
43,311,733 |
47,366,845 |
51,784,359 |
46,158,620 |
47,282,539 |
47,249,378 |
45,458,686 |
45,181,556 |
44,352,532 |
43,209,663 |
42,322,607 |
41,193,950 |
39,946,861 |
38,658,321 |
37,212,266 |
35,640,674 |
33,941,174 |
32,078,239 |
30,050,683 |
27,843,111 |
25,436,572 |
22,814,488 |
19,957,908 |
16,844,331 |
13,452,438 |
9,757,360 |
5,730,672 |
1,343,951 |
6,642,851 |
2,791,442 |
529,391 |
0 |
0 |
|
|
0 |
120 |
167 |
233 |
325 |
406 |
501 |
606 |
717 |
839 |
972 |
1,117 |
1,276 |
1,448 |
1,636 |
1,840 |
2,063 |
2,306 |
2,571 |
2,860 |
3,174 |
3,516 |
3,889 |
4,296 |
4,739 |
5,221 |
5,747 |
6,320 |
6,945 |
7,625 |
8,366 |
9,174 |
10,054 |
11,013 |
12,058 |
13,197 |
14,437 |
15,789 |
17,261 |
15,386 |
15,761 |
15,750 |
15,153 |
15,061 |
14,784 |
14,403 |
14,108 |
13,731 |
13,316 |
12,886 |
12,404 |
11,880 |
11,314 |
10,693 |
10,017 |
9,281 |
8,479 |
7,605 |
6,653 |
5,615 |
4,484 |
3,252 |
1,910 |
448 |
|
|
|
|
|
| |
broj kratkor. Kredita, 3god. 3000 E |
|
|
|
|
0 |
120 |
167 |
233 |
325 |
406 |
500 |
605 |
716 |
838 |
972 |
1,117 |
1,275 |
1,448 |
1,635 |
1,840 |
2,063 |
2,306 |
2,571 |
2,859 |
3,173 |
3,516 |
3,889 |
4,295 |
4,738 |
5,221 |
5,747 |
6,320 |
6,944 |
7,625 |
8,366 |
9,174 |
10,054 |
11,013 |
12,058 |
13,196 |
14,437 |
15,788 |
17,261 |
15,386 |
15,760 |
15,749 |
15,152 |
15,060 |
14,784 |
14,403 |
14,107 |
13,731 |
13,315 |
12,886 |
12,404 |
11,880 |
11,313 |
10,692 |
10,016 |
9,281 |
8,478 |
7,604 |
6,652 |
5,614 |
4,484 |
3,252 |
1,910 |
447 |
|
|
|
|
|
|
Ukupan broj kredita |
|
|
|
0 |
120 |
287 |
520 |
845 |
1,251 |
1,751 |
2,356 |
3,072 |
3,910 |
4,882 |
5,999 |
7,274 |
8,722 |
10,357 |
12,197 |
14,260 |
16,566 |
19,137 |
21,996 |
25,169 |
28,685 |
32,574 |
36,869 |
41,607 |
46,828 |
52,575 |
58,895 |
65,839 |
73,464 |
81,830 |
91,004 |
101,058 |
112,071 |
124,129 |
137,325 |
151,762 |
167,550 |
184,811 |
200,197 |
215,957 |
231,706 |
246,858 |
261,918 |
276,702 |
291,105 |
305,212 |
318,943 |
332,258 |
345,144 |
357,548 |
369,428 |
380,741 |
391,433 |
401,449 |
410,730 |
419,208 |
426,812 |
433,464 |
439,078 |
443,562 |
446,814 |
448,724 |
449,171 |
449,171 |
449,171 |
449,171 |
449,171 |
|
|
aktivnih kredita |
|
|
|
|
0 |
120 |
287 |
520 |
725 |
964 |
1,231 |
1,511 |
1,821 |
2,159 |
2,526 |
2,927 |
3,364 |
3,840 |
4,358 |
4,923 |
5,538 |
6,209 |
6,940 |
7,736 |
8,603 |
9,548 |
10,578 |
11,700 |
12,922 |
14,254 |
15,706 |
17,288 |
19,011 |
20,889 |
22,935 |
25,165 |
27,594 |
30,241 |
33,125 |
36,267 |
39,691 |
43,421 |
47,486 |
48,435 |
48,407 |
46,895 |
46,661 |
45,961 |
44,996 |
44,247 |
43,294 |
42,241 |
41,153 |
39,932 |
38,605 |
37,170 |
35,597 |
33,885 |
32,021 |
29,989 |
27,775 |
25,363 |
22,734 |
19,870 |
16,750 |
13,350 |
9,646 |
5,609 |
2,357 |
447 |
0 |
0 |
|
|
OSTATAK OD KRATKOROCNIH
KREDITA-za troskove rada |
|
25,118 |
24,900 |
24,846 |
24,632 |
25,684 |
26,898 |
25,508 |
26,647 |
24,947 |
24,592 |
25,505 |
24,052 |
26,789 |
25,267 |
25,407 |
24,764 |
24,443 |
26,181 |
26,900 |
24,705 |
24,887 |
26,737 |
26,544 |
24,783 |
24,297 |
24,930 |
26,524 |
24,108 |
25,260 |
24,379 |
25,413 |
25,126 |
25,021 |
26,600 |
24,733 |
26,845 |
25,359 |
24,620 |
26,539 |
26,378 |
26,686 |
25,556 |
24,532 |
24,663 |
25,607 |
24,950 |
25,861 |
24,321 |
24,266 |
24,674 |
26,174 |
26,239 |
26,683 |
24,111 |
26,572 |
26,488 |
25,908 |
26,331 |
24,438 |
25,360 |
24,672 |
26,951 |
6,666,851 |
2,815,442 |
553,391 |
24,000 |
24,000 |
|
|
GOD. POTRAZNJA ZASNOVANA
NA KREDITIMA |
|
|
360,000 |
501,000 |
699,000 |
975,000 |
1,218,000 |
1,500,000 |
1,815,000 |
2,148,000 |
2,514,000 |
2,916,000 |
3,351,000 |
3,825,000 |
4,344,000 |
4,905,000 |
5,520,000 |
6,189,000 |
6,918,000 |
7,713,000 |
8,577,000 |
9,519,000 |
10,548,000 |
11,667,000 |
12,885,000 |
14,214,000 |
15,663,000 |
17,241,000 |
18,960,000 |
20,832,000 |
22,875,000 |
25,098,000 |
27,522,000 |
30,162,000 |
33,039,000 |
36,174,000 |
39,588,000 |
43,311,000 |
47,364,000 |
51,783,000 |
46,158,000 |
47,280,000 |
47,247,000 |
45,456,000 |
45,180,000 |
44,352,000 |
43,209,000 |
42,321,000 |
41,193,000 |
39,945,000 |
38,658,000 |
37,212,000 |
35,640,000 |
33,939,000 |
32,076,000 |
30,048,000 |
27,843,000 |
25,434,000 |
22,812,000 |
19,956,000 |
16,842,000 |
13,452,000 |
9,756,000 |
5,730,000 |
1,341,000 |
0 |
0 |
0 |
0 |
|
|
KUMULATIVNA potraznja na
trzistu zasnovana na kreditima |
|
360,000 |
861,000 |
1,560,000 |
2,535,000 |
3,753,000 |
5,253,000 |
7,068,000 |
9,216,000 |
11,730,000 |
14,646,000 |
17,997,000 |
21,822,000 |
26,166,000 |
31,071,000 |
36,591,000 |
42,780,000 |
49,698,000 |
57,411,000 |
65,988,000 |
75,507,000 |
86,055,000 |
97,722,000 |
110,607,000 |
124,821,000 |
140,484,000 |
157,725,000 |
176,685,000 |
197,517,000 |
220,392,000 |
245,490,000 |
273,012,000 |
303,174,000 |
336,213,000 |
372,387,000 |
411,975,000 |
455,286,000 |
502,650,000 |
554,433,000 |
600,591,000 |
647,871,000 |
695,118,000 |
740,574,000 |
785,754,000 |
830,106,000 |
873,315,000 |
915,636,000 |
956,829,000 |
996,774,000 |
1,035,432,000 |
1,072,644,000 |
1,108,284,000 |
1,142,223,000 |
1,174,299,000 |
1,204,347,000 |
1,232,190,000 |
1,257,624,000 |
1,280,436,000 |
1,300,392,000 |
1,317,234,000 |
1,330,686,000 |
1,340,442,000 |
1,346,172,000 |
1,347,513,000 |
1,347,513,000 |
1,347,513,000 |
1,347,513,000 |
1,347,513,000 |
|
|
|
|
Iznos penzije za 1.
Razred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
2,800 |
|
0 |
0 |
0 |
0 |
|
|
Iznos penzije za 2.
Razred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
2,240 |
|
0 |
0 |
0 |
0 |
|
| Iznos potros. Kredita |
|
3000 |
1820 |
670 |
-480 |
|
Iznos penzije za 3.
Razred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
|
0 |
0 |
0 |
0 |
|
| Na 3 g, mes. Rata iznosi |
|
98.33 |
95.83 |
95.83 |
95.83 |
|
Iznos penzije za 4.
Razred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
1,120 |
|
0 |
0 |
0 |
0 |
|
| kamata% |
6 |
180 |
91 |
33.5 |
-24 |
|
Iznos penzije za 5.
Razred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
560 |
|
0 |
0 |
0 |
0 |
|
| uk. Dug |
|
3540 |
1911 |
703.5 |
-504 |
|
|
|
| |
|
|
|
|
|
|
|
|
280,000 |
|
| godisnje vraca |
|
1180 |
|
|
|
|
|
|
224,000 |
|
| |
|
|
|
|
|
|
|
|
168,000 |
|
| 36 rata X 96= |
|
3456 |
|
|
|
|
|
|
112,000 |
|
|
|
|
56,000 |
|
|
|
|
|
|
|
|
|
mes. Suma za sve penzije |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
840,000 |
|
|
|
|
god. Suma za sve penzije |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,080,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|