Greiðslur: óverðtryggt
Fyrsti vaxtadagur
01.05.2020
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
6,10%
Ársverðbólga
0,00%
Andvirði skuldabréfs
9.818.000
Heildar lántökukostnaður
182.000
Heildar endurgreiðsla
13.093.417
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
10.000.000
3.075.417
0
18.000
13.093.417
1
01.06.2020
10.000.000
83.333
50.833
0
150
134.317
2
01.07.2020
9.916.667
83.333
50.410
0
150
133.893
3
01.08.2020
9.833.333
83.333
49.986
0
150
133.469
4
01.09.2020
9.750.000
83.333
49.563
0
150
133.046
5
01.10.2020
9.666.667
83.333
49.139
0
150
132.622
6
01.11.2020
9.583.333
83.333
48.715
0
150
132.199
7
01.12.2020
9.500.000
83.333
48.292
0
150
131.775
8
01.01.2021
9.416.667
83.333
47.868
0
150
131.351
9
01.02.2021
9.333.333
83.333
47.444
0
150
130.928
10
01.03.2021
9.250.000
83.333
47.021
0
150
130.504
11
01.04.2021
9.166.667
83.333
46.597
0
150
130.081
12
01.05.2021
9.083.333
83.333
46.174
0
150
129.657
13
01.06.2021
9.000.000
83.333
45.750
0
150
129.233
14
01.07.2021
8.916.667
83.333
45.326
0
150
128.810
15
01.08.2021
8.833.333
83.333
44.903
0
150
128.386
16
01.09.2021
8.750.000
83.333
44.479
0
150
127.963
17
01.10.2021
8.666.667
83.333
44.056
0
150
127.539
18
01.11.2021
8.583.333
83.333
43.632
0
150
127.115
19
01.12.2021
8.500.000
83.333
43.208
0
150
126.692
20
01.01.2022
8.416.667
83.333
42.785
0
150
126.268
21
01.02.2022
8.333.333
83.333
42.361
0
150
125.844
22
01.03.2022
8.250.000
83.333
41.937
0
150
125.421
23
01.04.2022
8.166.667
83.333
41.514
0
150
124.997
24
01.05.2022
8.083.333
83.333
41.090
0
150
124.574
25
01.06.2022
8.000.000
83.333
40.667
0
150
124.150
26
01.07.2022
7.916.667
83.333
40.243
0
150
123.726
27
01.08.2022
7.833.333
83.333
39.819
0
150
123.303
28
01.09.2022
7.750.000
83.333
39.396
0
150
122.879
29
01.10.2022
7.666.667
83.333
38.972
0
150
122.456
30
01.11.2022
7.583.333
83.333
38.549
0
150
122.032
31
01.12.2022
7.500.000
83.333
38.125
0
150
121.608
32
01.01.2023
7.416.667
83.333
37.701
0
150
121.185
33
01.02.2023
7.333.333
83.333
37.278
0
150
120.761
34
01.03.2023
7.250.000
83.333
36.854
0
150
120.338
35
01.04.2023
7.166.667
83.333
36.431
0
150
119.914
36
01.05.2023
7.083.333
83.333
36.007
0
150
119.490
37
01.06.2023
7.000.000
83.333
35.583
0
150
119.067
38
01.07.2023
6.916.667
83.333
35.160
0
150
118.643
39
01.08.2023
6.833.333
83.333
34.736
0
150
118.219
40
01.09.2023
6.750.000
83.333
34.313
0
150
117.796
41
01.10.2023
6.666.667
83.333
33.889
0
150
117.372
42
01.11.2023
6.583.333
83.333
33.465
0
150
116.949
43
01.12.2023
6.500.000
83.333
33.042
0
150
116.525
44
01.01.2024
6.416.667
83.333
32.618
0
150
116.101
45
01.02.2024
6.333.333
83.333
32.194
0
150
115.678
46
01.03.2024
6.250.000
83.333
31.771
0
150
115.254
47
01.04.2024
6.166.667
83.333
31.347
0
150
114.831
48
01.05.2024
6.083.333
83.333
30.924
0
150
114.407
49
01.06.2024
6.000.000
83.333
30.500
0
150
113.983
50
01.07.2024
5.916.667
83.333
30.076
0
150
113.560
51
01.08.2024
5.833.333
83.333
29.653
0
150
113.136
52
01.09.2024
5.750.000
83.333
29.229
0
150
112.713
53
01.10.2024
5.666.667
83.333
28.806
0
150
112.289
54
01.11.2024
5.583.333
83.333
28.382
0
150
111.865
55
01.12.2024
5.500.000
83.333
27.958
0
150
111.442
56
01.01.2025
5.416.667
83.333
27.535
0
150
111.018
57
01.02.2025
5.333.333
83.333
27.111
0
150
110.594
58
01.03.2025
5.250.000
83.333
26.688
0
150
110.171
59
01.04.2025
5.166.667
83.333
26.264
0
150
109.747
60
01.05.2025
5.083.333
83.333
25.840
0
150
109.324
61
01.06.2025
5.000.000
83.333
25.417
0
150
108.900
62
01.07.2025
4.916.667
83.333
24.993
0
150
108.476
63
01.08.2025
4.833.333
83.333
24.569
0
150
108.053
64
01.09.2025
4.750.000
83.333
24.146
0
150
107.629
65
01.10.2025
4.666.667
83.333
23.722
0
150
107.206
66
01.11.2025
4.583.333
83.333
23.299
0
150
106.782
67
01.12.2025
4.500.000
83.333
22.875
0
150
106.358
68
01.01.2026
4.416.667
83.333
22.451
0
150
105.935
69
01.02.2026
4.333.333
83.333
22.028
0
150
105.511
70
01.03.2026
4.250.000
83.333
21.604
0
150
105.088
71
01.04.2026
4.166.667
83.333
21.181
0
150
104.664
72
01.05.2026
4.083.333
83.333
20.757
0
150
104.240
73
01.06.2026
4.000.000
83.333
20.333
0
150
103.817
74
01.07.2026
3.916.667
83.333
19.910
0
150
103.393
75
01.08.2026
3.833.333
83.333
19.486
0
150
102.969
76
01.09.2026
3.750.000
83.333
19.063
0
150
102.546
77
01.10.2026
3.666.667
83.333
18.639
0
150
102.122
78
01.11.2026
3.583.333
83.333
18.215
0
150
101.699
79
01.12.2026
3.500.000
83.333
17.792
0
150
101.275
80
01.01.2027
3.416.667
83.333
17.368
0
150
100.851
81
01.02.2027
3.333.333
83.333
16.944
0
150
100.428
82
01.03.2027
3.250.000
83.333
16.521
0
150
100.004
83
01.04.2027
3.166.667
83.333
16.097
0
150
99.581
84
01.05.2027
3.083.333
83.333
15.674
0
150
99.157
85
01.06.2027
3.000.000
83.333
15.250
0
150
98.733
86
01.07.2027
2.916.667
83.333
14.826
0
150
98.310
87
01.08.2027
2.833.333
83.333
14.403
0
150
97.886
88
01.09.2027
2.750.000
83.333
13.979
0
150
97.463
89
01.10.2027
2.666.667
83.333
13.556
0
150
97.039
90
01.11.2027
2.583.333
83.333
13.132
0
150
96.615
91
01.12.2027
2.500.000
83.333
12.708
0
150
96.192
92
01.01.2028
2.416.667
83.333
12.285
0
150
95.768
93
01.02.2028
2.333.333
83.333
11.861
0
150
95.344
94
01.03.2028
2.250.000
83.333
11.438
0
150
94.921
95
01.04.2028
2.166.667
83.333
11.014
0
150
94.497
96
01.05.2028
2.083.333
83.333
10.590
0
150
94.074
97
01.06.2028
2.000.000
83.333
10.167
0
150
93.650
98
01.07.2028
1.916.667
83.333
9.743
0
150
93.226
99
01.08.2028
1.833.333
83.333
9.319
0
150
92.803
100
01.09.2028
1.750.000
83.333
8.896
0
150
92.379
101
01.10.2028
1.666.667
83.333
8.472
0
150
91.956
102
01.11.2028
1.583.333
83.333
8.049
0
150
91.532
103
01.12.2028
1.500.000
83.333
7.625
0
150
91.108
104
01.01.2029
1.416.667
83.333
7.201
0
150
90.685
105
01.02.2029
1.333.333
83.333
6.778
0
150
90.261
106
01.03.2029
1.250.000
83.333
6.354
0
150
89.838
107
01.04.2029
1.166.667
83.333
5.931
0
150
89.414
108
01.05.2029
1.083.333
83.333
5.507
0
150
88.990
109
01.06.2029
1.000.000
83.333
5.083
0
150
88.567
110
01.07.2029
916.667
83.333
4.660
0
150
88.143
111
01.08.2029
833.333
83.333
4.236
0
150
87.719
112
01.09.2029
750.000
83.333
3.813
0
150
87.296
113
01.10.2029
666.667
83.333
3.389
0
150
86.872
114
01.11.2029
583.333
83.333
2.965
0
150
86.449
115
01.12.2029
500.000
83.333
2.542
0
150
86.025
116
01.01.2030
416.667
83.333
2.118
0
150
85.601
117
01.02.2030
333.333
83.333
1.694
0
150
85.178
118
01.03.2030
250.000
83.333
1.271
0
150
84.754
119
01.04.2030
166.667
83.333
847
0
150
84.331
120
01.05.2030
83.333
83.333
424
0
150
83.907
Greiðslur: blandað (óverðtryggt)
Fyrsti vaxtadagur
01.05.2020
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
6,10%
Ársverðbólga
0,00%
Andvirði skuldabréfs
4.908.000
Heildar lántökukostnaður
92.000
Heildar endurgreiðsla
6.555.708
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
5.000.000
1.537.708
0
18.000
6.555.708
1
01.06.2020
5.000.000
41.667
25.417
0
150
67.233
2
01.07.2020
4.958.333
41.667
25.205
0
150
67.022
3
01.08.2020
4.916.667
41.667
24.993
0
150
66.810
4
01.09.2020
4.875.000
41.667
24.781
0
150
66.598
5
01.10.2020
4.833.333
41.667
24.569
0
150
66.386
6
01.11.2020
4.791.667
41.667
24.358
0
150
66.174
7
01.12.2020
4.750.000
41.667
24.146
0
150
65.963
8
01.01.2021
4.708.333
41.667
23.934
0
150
65.751
9
01.02.2021
4.666.667
41.667
23.722
0
150
65.539
10
01.03.2021
4.625.000
41.667
23.510
0
150
65.327
11
01.04.2021
4.583.333
41.667
23.299
0
150
65.115
12
01.05.2021
4.541.667
41.667
23.087
0
150
64.903
13
01.06.2021
4.500.000
41.667
22.875
0
150
64.692
14
01.07.2021
4.458.333
41.667
22.663
0
150
64.480
15
01.08.2021
4.416.667
41.667
22.451
0
150
64.268
16
01.09.2021
4.375.000
41.667
22.240
0
150
64.056
17
01.10.2021
4.333.333
41.667
22.028
0
150
63.844
18
01.11.2021
4.291.667
41.667
21.816
0
150
63.633
19
01.12.2021
4.250.000
41.667
21.604
0
150
63.421
20
01.01.2022
4.208.333
41.667
21.392
0
150
63.209
21
01.02.2022
4.166.667
41.667
21.181
0
150
62.997
22
01.03.2022
4.125.000
41.667
20.969
0
150
62.785
23
01.04.2022
4.083.333
41.667
20.757
0
150
62.574
24
01.05.2022
4.041.667
41.667
20.545
0
150
62.362
25
01.06.2022
4.000.000
41.667
20.333
0
150
62.150
26
01.07.2022
3.958.333
41.667
20.122
0
150
61.938
27
01.08.2022
3.916.667
41.667
19.910
0
150
61.726
28
01.09.2022
3.875.000
41.667
19.698
0
150
61.515
29
01.10.2022
3.833.333
41.667
19.486
0
150
61.303
30
01.11.2022
3.791.667
41.667
19.274
0
150
61.091
31
01.12.2022
3.750.000
41.667
19.063
0
150
60.879
32
01.01.2023
3.708.333
41.667
18.851
0
150
60.667
33
01.02.2023
3.666.667
41.667
18.639
0
150
60.456
34
01.03.2023
3.625.000
41.667
18.427
0
150
60.244
35
01.04.2023
3.583.333
41.667
18.215
0
150
60.032
36
01.05.2023
3.541.667
41.667
18.003
0
150
59.820
37
01.06.2023
3.500.000
41.667
17.792
0
150
59.608
38
01.07.2023
3.458.333
41.667
17.580
0
150
59.397
39
01.08.2023
3.416.667
41.667
17.368
0
150
59.185
40
01.09.2023
3.375.000
41.667
17.156
0
150
58.973
41
01.10.2023
3.333.333
41.667
16.944
0
150
58.761
42
01.11.2023
3.291.667
41.667
16.733
0
150
58.549
43
01.12.2023
3.250.000
41.667
16.521
0
150
58.338
44
01.01.2024
3.208.333
41.667
16.309
0
150
58.126
45
01.02.2024
3.166.667
41.667
16.097
0
150
57.914
46
01.03.2024
3.125.000
41.667
15.885
0
150
57.702
47
01.04.2024
3.083.333
41.667
15.674
0
150
57.490
48
01.05.2024
3.041.667
41.667
15.462
0
150
57.278
49
01.06.2024
3.000.000
41.667
15.250
0
150
57.067
50
01.07.2024
2.958.333
41.667
15.038
0
150
56.855
51
01.08.2024
2.916.667
41.667
14.826
0
150
56.643
52
01.09.2024
2.875.000
41.667
14.615
0
150
56.431
53
01.10.2024
2.833.333
41.667
14.403
0
150
56.219
54
01.11.2024
2.791.667
41.667
14.191
0
150
56.008
55
01.12.2024
2.750.000
41.667
13.979
0
150
55.796
56
01.01.2025
2.708.333
41.667
13.767
0
150
55.584
57
01.02.2025
2.666.667
41.667
13.556
0
150
55.372
58
01.03.2025
2.625.000
41.667
13.344
0
150
55.160
59
01.04.2025
2.583.333
41.667
13.132
0
150
54.949
60
01.05.2025
2.541.667
41.667
12.920
0
150
54.737
61
01.06.2025
2.500.000
41.667
12.708
0
150
54.525
62
01.07.2025
2.458.333
41.667
12.497
0
150
54.313
63
01.08.2025
2.416.667
41.667
12.285
0
150
54.101
64
01.09.2025
2.375.000
41.667
12.073
0
150
53.890
65
01.10.2025
2.333.333
41.667
11.861
0
150
53.678
66
01.11.2025
2.291.667
41.667
11.649
0
150
53.466
67
01.12.2025
2.250.000
41.667
11.438
0
150
53.254
68
01.01.2026
2.208.333
41.667
11.226
0
150
53.042
69
01.02.2026
2.166.667
41.667
11.014
0
150
52.831
70
01.03.2026
2.125.000
41.667
10.802
0
150
52.619
71
01.04.2026
2.083.333
41.667
10.590
0
150
52.407
72
01.05.2026
2.041.667
41.667
10.378
0
150
52.195
73
01.06.2026
2.000.000
41.667
10.167
0
150
51.983
74
01.07.2026
1.958.333
41.667
9.955
0
150
51.772
75
01.08.2026
1.916.667
41.667
9.743
0
150
51.560
76
01.09.2026
1.875.000
41.667
9.531
0
150
51.348
77
01.10.2026
1.833.333
41.667
9.319
0
150
51.136
78
01.11.2026
1.791.667
41.667
9.108
0
150
50.924
79
01.12.2026
1.750.000
41.667
8.896
0
150
50.713
80
01.01.2027
1.708.333
41.667
8.684
0
150
50.501
81
01.02.2027
1.666.667
41.667
8.472
0
150
50.289
82
01.03.2027
1.625.000
41.667
8.260
0
150
50.077
83
01.04.2027
1.583.333
41.667
8.049
0
150
49.865
84
01.05.2027
1.541.667
41.667
7.837
0
150
49.653
85
01.06.2027
1.500.000
41.667
7.625
0
150
49.442
86
01.07.2027
1.458.333
41.667
7.413
0
150
49.230
87
01.08.2027
1.416.667
41.667
7.201
0
150
49.018
88
01.09.2027
1.375.000
41.667
6.990
0
150
48.806
89
01.10.2027
1.333.333
41.667
6.778
0
150
48.594
90
01.11.2027
1.291.667
41.667
6.566
0
150
48.383
91
01.12.2027
1.250.000
41.667
6.354
0
150
48.171
92
01.01.2028
1.208.333
41.667
6.142
0
150
47.959
93
01.02.2028
1.166.667
41.667
5.931
0
150
47.747
94
01.03.2028
1.125.000
41.667
5.719
0
150
47.535
95
01.04.2028
1.083.333
41.667
5.507
0
150
47.324
96
01.05.2028
1.041.667
41.667
5.295
0
150
47.112
97
01.06.2028
1.000.000
41.667
5.083
0
150
46.900
98
01.07.2028
958.333
41.667
4.872
0
150
46.688
99
01.08.2028
916.667
41.667
4.660
0
150
46.476
100
01.09.2028
875.000
41.667
4.448
0
150
46.265
101
01.10.2028
833.333
41.667
4.236
0
150
46.053
102
01.11.2028
791.667
41.667
4.024
0
150
45.841
103
01.12.2028
750.000
41.667
3.813
0
150
45.629
104
01.01.2029
708.333
41.667
3.601
0
150
45.417
105
01.02.2029
666.667
41.667
3.389
0
150
45.206
106
01.03.2029
625.000
41.667
3.177
0
150
44.994
107
01.04.2029
583.333
41.667
2.965
0
150
44.782
108
01.05.2029
541.667
41.667
2.753
0
150
44.570
109
01.06.2029
500.000
41.667
2.542
0
150
44.358
110
01.07.2029
458.333
41.667
2.330
0
150
44.147
111
01.08.2029
416.667
41.667
2.118
0
150
43.935
112
01.09.2029
375.000
41.667
1.906
0
150
43.723
113
01.10.2029
333.333
41.667
1.694
0
150
43.511
114
01.11.2029
291.667
41.667
1.483
0
150
43.299
115
01.12.2029
250.000
41.667
1.271
0
150
43.088
116
01.01.2030
208.333
41.667
1.059
0
150
42.876
117
01.02.2030
166.667
41.667
847
0
150
42.664
118
01.03.2030
125.000
41.667
635
0
150
42.452
119
01.04.2030
83.333
41.667
424
0
150
42.240
120
01.05.2030
41.667
41.667
212
0
150
42.028
Greiðslur: blandað (verðtryggt)
Fyrsti vaxtadagur
01.05.2020
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
5,70%
Ársverðbólga
2,50%
Andvirði skuldabréfs
4.908.000
Heildar lántökukostnaður
92.000
Heildar endurgreiðsla
7.260.247
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
5.677.261
1.564.987
889.372
18.000
7.260.247
1
01.06.2020
5.010.299
41.752
23.799
137
150
65.701
2
01.07.2020
4.978.781
41.838
23.649
273
150
65.638
3
01.08.2020
4.947.112
41.925
23.499
409
150
65.573
4
01.09.2020
4.915.291
42.011
23.348
545
150
65.509
5
01.10.2020
4.883.318
42.098
23.196
680
150
65.443
6
01.11.2020
4.851.193
42.184
23.043
815
150
65.377
7
01.12.2020
4.818.914
42.271
22.890
950
150
65.311
8
01.01.2021
4.786.482
42.358
22.736
1.085
150
65.244
9
01.02.2021
4.753.896
42.446
22.581
1.219
150
65.177
10
01.03.2021
4.721.155
42.533
22.425
1.353
150
65.108
11
01.04.2021
4.688.260
42.621
22.269
1.487
150
65.040
12
01.05.2021
4.655.208
42.708
22.112
1.621
150
64.971
13
01.06.2021
4.622.001
42.796
21.955
1.754
150
64.901
14
01.07.2021
4.588.637
42.884
21.796
1.887
150
64.830
15
01.08.2021
4.555.116
42.973
21.637
2.019
150
64.760
16
01.09.2021
4.521.438
43.061
21.477
2.151
150
64.688
17
01.10.2021
4.487.601
43.150
21.316
2.283
150
64.616
18
01.11.2021
4.453.606
43.239
21.155
2.415
150
64.544
19
01.12.2021
4.419.452
43.328
20.992
2.546
150
64.470
20
01.01.2022
4.385.138
43.417
20.829
2.677
150
64.397
21
01.02.2022
4.350.664
43.507
20.666
2.808
150
64.322
22
01.03.2022
4.316.029
43.596
20.501
2.938
150
64.247
23
01.04.2022
4.281.233
43.686
20.336
3.068
150
64.172
24
01.05.2022
4.246.276
43.776
20.170
3.197
150
64.096
25
01.06.2022
4.211.156
43.866
20.003
3.327
150
64.019
26
01.07.2022
4.175.874
43.957
19.835
3.455
150
63.942
27
01.08.2022
4.140.429
44.047
19.667
3.584
150
63.864
28
01.09.2022
4.104.819
44.138
19.498
3.712
150
63.786
29
01.10.2022
4.069.046
44.229
19.328
3.840
150
63.707
30
01.11.2022
4.033.108
44.320
19.157
3.967
150
63.627
31
01.12.2022
3.997.004
44.411
18.986
4.094
150
63.547
32
01.01.2023
3.960.735
44.503
18.813
4.221
150
63.466
33
01.02.2023
3.924.299
44.594
18.640
4.347
150
63.385
34
01.03.2023
3.887.696
44.686
18.467
4.473
150
63.303
35
01.04.2023
3.850.926
44.778
18.292
4.599
150
63.220
36
01.05.2023
3.813.988
44.870
18.116
4.724
150
63.137
37
01.06.2023
3.776.881
44.963
17.940
4.849
150
63.053
38
01.07.2023
3.739.605
45.055
17.763
4.973
150
62.969
39
01.08.2023
3.702.160
45.148
17.585
5.097
150
62.884
40
01.09.2023
3.664.544
45.241
17.407
5.221
150
62.798
41
01.10.2023
3.626.758
45.334
17.227
5.344
150
62.712
42
01.11.2023
3.588.801
45.428
17.047
5.467
150
62.625
43
01.12.2023
3.550.672
45.521
16.866
5.589
150
62.537
44
01.01.2024
3.512.371
45.615
16.684
5.711
150
62.449
45
01.02.2024
3.473.896
45.709
16.501
5.832
150
62.360
46
01.03.2024
3.435.249
45.803
16.317
5.953
150
62.271
47
01.04.2024
3.396.427
45.898
16.133
6.074
150
62.181
48
01.05.2024
3.357.431
45.992
15.948
6.194
150
62.090
49
01.06.2024
3.318.260
46.087
15.762
6.314
150
61.999
50
01.07.2024
3.278.913
46.182
15.575
6.433
150
61.907
51
01.08.2024
3.239.390
46.277
15.387
6.552
150
61.814
52
01.09.2024
3.199.690
46.372
15.199
6.670
150
61.721
53
01.10.2024
3.159.813
46.468
15.009
6.788
150
61.627
54
01.11.2024
3.119.758
46.564
14.819
6.906
150
61.532
55
01.12.2024
3.079.525
46.659
14.628
7.022
150
61.437
56
01.01.2025
3.039.113
46.756
14.436
7.139
150
61.341
57
01.02.2025
2.998.521
46.852
14.243
7.255
150
61.245
58
01.03.2025
2.957.749
46.948
14.049
7.371
150
61.148
59
01.04.2025
2.916.796
47.045
13.855
7.486
150
61.050
60
01.05.2025
2.875.663
47.142
13.659
7.600
150
60.951
61
01.06.2025
2.834.347
47.239
13.463
7.714
150
60.852
62
01.07.2025
2.792.849
47.336
13.266
7.828
150
60.752
63
01.08.2025
2.751.168
47.434
13.068
7.941
150
60.652
64
01.09.2025
2.709.303
47.532
12.869
8.053
150
60.551
65
01.10.2025
2.667.254
47.630
12.669
8.165
150
60.449
66
01.11.2025
2.625.021
47.728
12.469
8.402
150
60.346
67
01.12.2025
2.582.602
47.826
12.267
8.513
150
60.243
68
01.01.2026
2.539.997
47.924
12.065
8.623
150
60.139
69
01.02.2026
2.497.206
48.023
11.862
8.733
150
60.035
70
01.03.2026
2.454.227
48.122
11.658
8.842
150
59.930
71
01.04.2026
2.411.062
48.221
11.453
8.951
150
59.824
72
01.05.2026
2.367.707
48.321
11.247
9.059
150
59.717
73
01.06.2026
2.324.164
48.420
11.040
9.167
150
59.610
74
01.07.2026
2.280.432
48.520
10.832
9.274
150
59.502
75
01.08.2026
2.236.510
48.620
10.623
9.380
150
59.393
76
01.09.2026
2.192.396
48.720
10.414
9.486
150
59.284
77
01.10.2026
2.148.092
48.820
10.203
9.591
150
59.174
78
01.11.2026
2.103.596
48.921
9.992
9.696
150
59.063
79
01.12.2026
2.058.907
49.022
9.780
9.800
150
58.951
80
01.01.2027
2.014.026
49.123
9.567
9.904
150
58.839
81
01.02.2027
1.968.951
49.224
9.353
10.007
150
58.726
82
01.03.2027
1.923.681
49.325
9.137
10.109
150
58.613
83
01.04.2027
1.878.217
49.427
8.922
10.211
150
58.498
84
01.05.2027
1.832.557
49.529
8.705
10.312
150
58.383
85
01.06.2027
1.786.701
49.631
8.487
10.413
150
58.267
86
01.07.2027
1.740.649
49.733
8.268
10.513
150
58.151
87
01.08.2027
1.694.399
49.835
8.048
10.612
150
58.034
88
01.09.2027
1.647.951
49.938
7.828
10.711
150
57.916
89
01.10.2027
1.601.305
50.041
7.606
10.809
150
57.797
90
01.11.2027
1.554.460
50.144
7.384
10.906
150
57.678
91
01.12.2027
1.507.414
50.247
7.160
11.003
150
57.557
92
01.01.2028
1.460.169
50.351
6.936
11.099
150
57.436
93
01.02.2028
1.412.722
50.454
6.710
11.195
150
57.315
94
01.03.2028
1.365.074
50.558
6.484
11.290
150
57.192
95
01.04.2028
1.317.223
50.662
6.257
11.384
150
57.069
96
01.05.2028
1.269.170
50.767
6.029
11.477
150
56.945
97
01.06.2028
1.220.913
50.871
5.799
11.570
150
56.821
98
01.07.2028
1.172.451
50.976
5.569
11.662
150
56.695
99
01.08.2028
1.123.785
51.081
5.338
11.754
150
56.569
100
01.09.2028
1.074.914
51.186
5.106
11.845
150
56.442
101
01.10.2028
1.025.836
51.292
4.873
11.935
150
56.315
102
01.11.2028
976.552
51.397
4.639
12.024
150
56.186
103
01.12.2028
927.060
51.503
4.404
12.113
150
56.057
104
01.01.2029
877.360
51.609
4.167
12.201
150
55.927
105
01.02.2029
827.452
51.716
3.930
12.289
150
55.796
106
01.03.2029
777.334
51.822
3.692
12.375
150
55.665
107
01.04.2029
727.006
51.929
3.453
12.461
150
55.532
108
01.05.2029
676.467
52.036
3.213
12.546
150
55.399
109
01.06.2029
625.718
52.143
2.972
12.631
150
55.265
110
01.07.2029
574.756
52.251
2.730
12.714
150
55.131
111
01.08.2029
523.582
52.358
2.487
12.797
150
54.995
112
01.09.2029
472.194
52.466
2.243
12.879
150
54.859
113
01.10.2029
420.593
52.574
1.998
12.961
150
54.722
114
01.11.2029
368.777
52.682
1.752
13.041
150
54.584
115
01.12.2029
316.745
52.791
1.505
13.121
150
54.445
116
01.01.2030
264.498
52.900
1.256
13.201
150
54.306
117
01.02.2030
212.034
53.009
1.007
13.279
150
54.166
118
01.03.2030
159.353
53.118
757
13.356
150
54.025
119
01.04.2030
106.454
53.227
506
13.433
150
53.883
120
01.05.2030
53.337
53.337
253
13.509
150
53.740
Greiðslur: verðtryggt
Fyrsti vaxtadagur
01.05.2020
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
5,70%
Ársverðbólga
2,50%
Andvirði skuldabréfs
9.818.000
Heildar lántökukostnaður
182.000
Heildar endurgreiðsla
14.502.495
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
11.354.522
3.129.973
1.778.745
18.000
14.502.495
1
01.06.2020
10.020.598
83.505
47.598
273
150
131.253
2
01.07.2020
9.957.562
83.677
47.298
546
150
131.125
3
01.08.2020
9.894.224
83.849
46.998
818
150
130.997
4
01.09.2020
9.830.582
84.022
46.695
1.089
150
130.867
5
01.10.2020
9.766.636
84.195
46.392
1.360
150
130.737
6
01.11.2020
9.702.386
84.369
46.086
1.631
150
130.605
7
01.12.2020
9.637.828
84.542
45.780
1.901
150
130.472
8
01.01.2021
9.572.964
84.716
45.472
2.170
150
130.338
9
01.02.2021
9.507.792
84.891
45.162
2.438
150
130.203
10
01.03.2021
9.442.311
85.066
44.851
2.707
150
130.067
11
01.04.2021
9.376.519
85.241
44.538
2.974
150
129.930
12
01.05.2021
9.310.417
85.417
44.224
3.241
150
129.791
13
01.06.2021
9.244.002
85.593
43.909
3.507
150
129.652
14
01.07.2021
9.177.274
85.769
43.592
3.773
150
129.511
15
01.08.2021
9.110.232
85.946
43.274
4.038
150
129.369
16
01.09.2021
9.042.875
86.123
42.954
4.303
150
129.226
17
01.10.2021
8.975.202
86.300
42.632
4.566
150
129.082
18
01.11.2021
8.907.212
86.478
42.309
4.830
150
128.937
19
01.12.2021
8.838.903
86.656
41.985
5.092
150
128.791
20
01.01.2022
8.770.276
86.834
41.659
5.354
150
128.643
21
01.02.2022
8.701.328
87.013
41.331
5.615
150
128.495
22
01.03.2022
8.632.058
87.193
41.002
5.876
150
128.345
23
01.04.2022
8.562.467
87.372
40.672
6.135
150
128.194
24
01.05.2022
8.492.552
87.552
40.340
6.395
150
128.042
25
01.06.2022
8.422.313
87.732
40.006
6.653
150
127.888
26
01.07.2022
8.351.748
87.913
39.671
6.911
150
127.734
27
01.08.2022
8.280.857
88.094
39.334
7.168
150
127.578
28
01.09.2022
8.209.639
88.276
38.996
7.424
150
127.421
29
01.10.2022
8.138.092
88.458
38.656
7.680
150
127.263
30
01.11.2022
8.066.215
88.640
38.315
7.935
150
127.104
31
01.12.2022
7.994.008
88.822
37.972
8.189
150
126.944
32
01.01.2023
7.921.469
89.005
37.627
8.442
150
126.782
33
01.02.2023
7.848.597
89.189
37.281
8.695
150
126.619
34
01.03.2023
7.775.392
89.372
36.933
8.947
150
126.455
35
01.04.2023
7.701.852
89.556
36.584
9.198
150
126.290
36
01.05.2023
7.627.975
89.741
36.233
9.448
150
126.124
37
01.06.2023
7.553.762
89.926
35.880
9.698
150
125.956
38
01.07.2023
7.479.210
90.111
35.526
9.946
150
125.787
39
01.08.2023
7.404.320
90.297
35.171
10.194
150
125.617
40
01.09.2023
7.329.089
90.483
34.813
10.441
150
125.446
41
01.10.2023
7.253.517
90.669
34.454
10.688
150
125.273
42
01.11.2023
7.177.602
90.856
34.094
10.933
150
125.099
43
01.12.2023
7.101.344
91.043
33.731
11.178
150
124.924
44
01.01.2024
7.024.741
91.230
33.368
11.421
150
124.748
45
01.02.2024
6.947.793
91.418
33.002
11.664
150
124.570
46
01.03.2024
6.870.497
91.607
32.635
11.906
150
124.391
47
01.04.2024
6.792.854
91.795
32.266
12.148
150
124.211
48
01.05.2024
6.714.862
91.984
31.896
12.388
150
124.030
49
01.06.2024
6.636.519
92.174
31.523
12.627
150
123.847
50
01.07.2024
6.557.826
92.364
31.150
12.866
150
123.663
51
01.08.2024
6.478.780
92.554
30.774
13.104
150
123.478
52
01.09.2024
6.399.380
92.745
30.397
13.340
150
123.292
53
01.10.2024
6.319.626
92.936
30.018
13.576
150
123.104
54
01.11.2024
6.239.517
93.127
29.638
13.811
150
122.915
55
01.12.2024
6.159.050
93.319
29.255
14.045
150
122.724
56
01.01.2025
6.078.226
93.511
28.872
14.278
150
122.533
57
01.02.2025
5.997.042
93.704
28.486
14.510
150
122.340
58
01.03.2025
5.915.498
93.897
28.099
14.741
150
122.145
59
01.04.2025
5.833.593
94.090
27.710
14.971
150
121.950
60
01.05.2025
5.751.325
94.284
27.319
15.200
150
121.753
61
01.06.2025
5.668.694
94.478
26.926
15.428
150
121.555
62
01.07.2025
5.585.697
94.673
26.532
15.656
150
121.355
63
01.08.2025
5.502.335
94.868
26.136
15.882
150
121.154
64
01.09.2025
5.418.606
95.063
25.738
16.107
150
120.952
65
01.10.2025
5.334.508
95.259
25.339
16.331
150
120.748
66
01.11.2025
5.250.041
95.455
24.938
16.805
150
120.543
67
01.12.2025
5.165.203
95.652
24.535
17.026
150
120.337
68
01.01.2026
5.079.994
95.849
24.130
17.247
150
120.129
69
01.02.2026
4.994.412
96.046
23.723
17.466
150
119.920
70
01.03.2026
4.908.455
96.244
23.315
17.685
150
119.709
71
01.04.2026
4.822.123
96.442
22.905
17.902
150
119.498
72
01.05.2026
4.735.415
96.641
22.493
18.118
150
119.284
73
01.06.2026
4.648.329
96.840
22.080
18.333
150
119.070
74
01.07.2026
4.560.864
97.040
21.664
18.547
150
118.854
75
01.08.2026
4.473.019
97.240
21.247
18.760
150
118.636
76
01.09.2026
4.384.793
97.440
20.828
18.972
150
118.418
77
01.10.2026
4.296.184
97.641
20.407
19.183
150
118.197
78
01.11.2026
4.207.192
97.842
19.984
19.392
150
117.976
79
01.12.2026
4.117.815
98.043
19.560
19.600
150
117.753
80
01.01.2027
4.028.052
98.245
19.133
19.808
150
117.528
81
01.02.2027
3.937.901
98.448
18.705
20.014
150
117.303
82
01.03.2027
3.847.363
98.650
18.275
20.218
150
117.075
83
01.04.2027
3.756.434
98.854
17.843
20.422
150
116.847
84
01.05.2027
3.665.114
99.057
17.409
20.624
150
116.616
85
01.06.2027
3.573.403
99.261
16.974
20.825
150
116.385
86
01.07.2027
3.481.298
99.466
16.536
21.025
150
116.152
87
01.08.2027
3.388.798
99.671
16.097
21.224
150
115.917
88
01.09.2027
3.295.903
99.876
15.656
21.421
150
115.681
89
01.10.2027
3.202.610
100.082
15.212
21.618
150
115.444
90
01.11.2027
3.108.919
100.288
14.767
21.813
150
115.205
91
01.12.2027
3.014.829
100.494
14.320
22.006
150
114.965
92
01.01.2028
2.920.338
100.701
13.872
22.198
150
114.723
93
01.02.2028
2.825.444
100.909
13.421
22.390
150
114.480
94
01.03.2028
2.730.148
101.117
12.968
22.579
150
114.235
95
01.04.2028
2.634.446
101.325
12.514
22.768
150
113.988
96
01.05.2028
2.538.339
101.534
12.057
22.955
150
113.741
97
01.06.2028
2.441.825
101.743
11.599
23.141
150
113.491
98
01.07.2028
2.344.903
101.952
11.138
23.325
150
113.241
99
01.08.2028
2.247.571
102.162
10.676
23.508
150
112.988
100
01.09.2028
2.149.827
102.373
10.212
23.690
150
112.734
101
01.10.2028
2.051.672
102.584
9.745
23.870
150
112.479
102
01.11.2028
1.953.103
102.795
9.277
24.049
150
112.222
103
01.12.2028
1.854.120
103.007
8.807
24.226
150
111.964
104
01.01.2029
1.754.720
103.219
8.335
24.402
150
111.704
105
01.02.2029
1.654.903
103.431
7.861
24.577
150
111.442
106
01.03.2029
1.554.667
103.644
7.385
24.750
150
111.179
107
01.04.2029
1.454.012
103.858
6.907
24.922
150
110.915
108
01.05.2029
1.352.935
104.072
6.426
25.092
150
110.648
109
01.06.2029
1.251.435
104.286
5.944
25.261
150
110.381
110
01.07.2029
1.149.512
104.501
5.460
25.429
150
110.111
111
01.08.2029
1.047.164
104.716
4.974
25.594
150
109.840
112
01.09.2029
944.388
104.932
4.486
25.759
150
109.568
113
01.10.2029
841.186
105.148
3.996
25.922
150
109.294
114
01.11.2029
737.553
105.365
3.503
26.083
150
109.018
115
01.12.2029
633.491
105.582
3.009
26.243
150
108.741
116
01.01.2030
528.996
105.799
2.513
26.401
150
108.462
117
01.02.2030
424.069
106.017
2.014
26.558
150
108.182
118
01.03.2030
318.707
106.236
1.514
26.713
150
107.899
119
01.04.2030
212.909
106.454
1.011
26.866
150
107.616
120
01.05.2030
106.674
106.674
507
27.018
150
107.330
Prenta
Afritaðu eftirfarandi slóð til að senda eða eiga:
Lánaslóð
Athugið að um áætlun er að ræða. Útreikningur sem hér er birtur miðast við gefnar forsendur. Endanlegur útreikningur láns er samkvæmt vaxta- og verðskrá Byggðastofnunar á hverjum tíma.