Greiðslur: óverðtryggt
Fyrsti vaxtadagur
01.02.2018
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
7,60%
Ársverðbólga
0,00%
Andvirði skuldabréfs
9.818.000
Heildar lántökukostnaður
182.000
Heildar endurgreiðsla
13.834.889
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
10.000.000
3.816.889
0
18.000
13.834.889
1
01.03.2018
10.000.000
83.333
48.556
0
150
132.039
2
01.04.2018
9.916.667
83.333
62.806
0
150
146.289
3
01.05.2018
9.833.333
83.333
62.278
0
150
145.761
4
01.06.2018
9.750.000
83.333
61.750
0
150
145.233
5
01.07.2018
9.666.667
83.333
61.222
0
150
144.706
6
01.08.2018
9.583.333
83.333
60.694
0
150
144.178
7
01.09.2018
9.500.000
83.333
60.167
0
150
143.650
8
01.10.2018
9.416.667
83.333
59.639
0
150
143.122
9
01.11.2018
9.333.333
83.333
59.111
0
150
142.594
10
01.12.2018
9.250.000
83.333
58.583
0
150
142.067
11
01.01.2019
9.166.667
83.333
58.056
0
150
141.539
12
01.02.2019
9.083.333
83.333
57.528
0
150
141.011
13
01.03.2019
9.000.000
83.333
57.000
0
150
140.483
14
01.04.2019
8.916.667
83.333
56.472
0
150
139.956
15
01.05.2019
8.833.333
83.333
55.944
0
150
139.428
16
01.06.2019
8.750.000
83.333
55.417
0
150
138.900
17
01.07.2019
8.666.667
83.333
54.889
0
150
138.372
18
01.08.2019
8.583.333
83.333
54.361
0
150
137.844
19
01.09.2019
8.500.000
83.333
53.833
0
150
137.317
20
01.10.2019
8.416.667
83.333
53.306
0
150
136.789
21
01.11.2019
8.333.333
83.333
52.778
0
150
136.261
22
01.12.2019
8.250.000
83.333
52.250
0
150
135.733
23
01.01.2020
8.166.667
83.333
51.722
0
150
135.206
24
01.02.2020
8.083.333
83.333
51.194
0
150
134.678
25
01.03.2020
8.000.000
83.333
50.667
0
150
134.150
26
01.04.2020
7.916.667
83.333
50.139
0
150
133.622
27
01.05.2020
7.833.333
83.333
49.611
0
150
133.094
28
01.06.2020
7.750.000
83.333
49.083
0
150
132.567
29
01.07.2020
7.666.667
83.333
48.556
0
150
132.039
30
01.08.2020
7.583.333
83.333
48.028
0
150
131.511
31
01.09.2020
7.500.000
83.333
47.500
0
150
130.983
32
01.10.2020
7.416.667
83.333
46.972
0
150
130.456
33
01.11.2020
7.333.333
83.333
46.444
0
150
129.928
34
01.12.2020
7.250.000
83.333
45.917
0
150
129.400
35
01.01.2021
7.166.667
83.333
45.389
0
150
128.872
36
01.02.2021
7.083.333
83.333
44.861
0
150
128.344
37
01.03.2021
7.000.000
83.333
44.333
0
150
127.817
38
01.04.2021
6.916.667
83.333
43.806
0
150
127.289
39
01.05.2021
6.833.333
83.333
43.278
0
150
126.761
40
01.06.2021
6.750.000
83.333
42.750
0
150
126.233
41
01.07.2021
6.666.667
83.333
42.222
0
150
125.706
42
01.08.2021
6.583.333
83.333
41.694
0
150
125.178
43
01.09.2021
6.500.000
83.333
41.167
0
150
124.650
44
01.10.2021
6.416.667
83.333
40.639
0
150
124.122
45
01.11.2021
6.333.333
83.333
40.111
0
150
123.594
46
01.12.2021
6.250.000
83.333
39.583
0
150
123.067
47
01.01.2022
6.166.667
83.333
39.056
0
150
122.539
48
01.02.2022
6.083.333
83.333
38.528
0
150
122.011
49
01.03.2022
6.000.000
83.333
38.000
0
150
121.483
50
01.04.2022
5.916.667
83.333
37.472
0
150
120.956
51
01.05.2022
5.833.333
83.333
36.944
0
150
120.428
52
01.06.2022
5.750.000
83.333
36.417
0
150
119.900
53
01.07.2022
5.666.667
83.333
35.889
0
150
119.372
54
01.08.2022
5.583.333
83.333
35.361
0
150
118.844
55
01.09.2022
5.500.000
83.333
34.833
0
150
118.317
56
01.10.2022
5.416.667
83.333
34.306
0
150
117.789
57
01.11.2022
5.333.333
83.333
33.778
0
150
117.261
58
01.12.2022
5.250.000
83.333
33.250
0
150
116.733
59
01.01.2023
5.166.667
83.333
32.722
0
150
116.206
60
01.02.2023
5.083.333
83.333
32.194
0
150
115.678
61
01.03.2023
5.000.000
83.333
31.667
0
150
115.150
62
01.04.2023
4.916.667
83.333
31.139
0
150
114.622
63
01.05.2023
4.833.333
83.333
30.611
0
150
114.094
64
01.06.2023
4.750.000
83.333
30.083
0
150
113.567
65
01.07.2023
4.666.667
83.333
29.556
0
150
113.039
66
01.08.2023
4.583.333
83.333
29.028
0
150
112.511
67
01.09.2023
4.500.000
83.333
28.500
0
150
111.983
68
01.10.2023
4.416.667
83.333
27.972
0
150
111.456
69
01.11.2023
4.333.333
83.333
27.444
0
150
110.928
70
01.12.2023
4.250.000
83.333
26.917
0
150
110.400
71
01.01.2024
4.166.667
83.333
26.389
0
150
109.872
72
01.02.2024
4.083.333
83.333
25.861
0
150
109.344
73
01.03.2024
4.000.000
83.333
25.333
0
150
108.817
74
01.04.2024
3.916.667
83.333
24.806
0
150
108.289
75
01.05.2024
3.833.333
83.333
24.278
0
150
107.761
76
01.06.2024
3.750.000
83.333
23.750
0
150
107.233
77
01.07.2024
3.666.667
83.333
23.222
0
150
106.706
78
01.08.2024
3.583.333
83.333
22.694
0
150
106.178
79
01.09.2024
3.500.000
83.333
22.167
0
150
105.650
80
01.10.2024
3.416.667
83.333
21.639
0
150
105.122
81
01.11.2024
3.333.333
83.333
21.111
0
150
104.594
82
01.12.2024
3.250.000
83.333
20.583
0
150
104.067
83
01.01.2025
3.166.667
83.333
20.056
0
150
103.539
84
01.02.2025
3.083.333
83.333
19.528
0
150
103.011
85
01.03.2025
3.000.000
83.333
19.000
0
150
102.483
86
01.04.2025
2.916.667
83.333
18.472
0
150
101.956
87
01.05.2025
2.833.333
83.333
17.944
0
150
101.428
88
01.06.2025
2.750.000
83.333
17.417
0
150
100.900
89
01.07.2025
2.666.667
83.333
16.889
0
150
100.372
90
01.08.2025
2.583.333
83.333
16.361
0
150
99.844
91
01.09.2025
2.500.000
83.333
15.833
0
150
99.317
92
01.10.2025
2.416.667
83.333
15.306
0
150
98.789
93
01.11.2025
2.333.333
83.333
14.778
0
150
98.261
94
01.12.2025
2.250.000
83.333
14.250
0
150
97.733
95
01.01.2026
2.166.667
83.333
13.722
0
150
97.206
96
01.02.2026
2.083.333
83.333
13.194
0
150
96.678
97
01.03.2026
2.000.000
83.333
12.667
0
150
96.150
98
01.04.2026
1.916.667
83.333
12.139
0
150
95.622
99
01.05.2026
1.833.333
83.333
11.611
0
150
95.094
100
01.06.2026
1.750.000
83.333
11.083
0
150
94.567
101
01.07.2026
1.666.667
83.333
10.556
0
150
94.039
102
01.08.2026
1.583.333
83.333
10.028
0
150
93.511
103
01.09.2026
1.500.000
83.333
9.500
0
150
92.983
104
01.10.2026
1.416.667
83.333
8.972
0
150
92.456
105
01.11.2026
1.333.333
83.333
8.444
0
150
91.928
106
01.12.2026
1.250.000
83.333
7.917
0
150
91.400
107
01.01.2027
1.166.667
83.333
7.389
0
150
90.872
108
01.02.2027
1.083.333
83.333
6.861
0
150
90.344
109
01.03.2027
1.000.000
83.333
6.333
0
150
89.817
110
01.04.2027
916.667
83.333
5.806
0
150
89.289
111
01.05.2027
833.333
83.333
5.278
0
150
88.761
112
01.06.2027
750.000
83.333
4.750
0
150
88.233
113
01.07.2027
666.667
83.333
4.222
0
150
87.706
114
01.08.2027
583.333
83.333
3.694
0
150
87.178
115
01.09.2027
500.000
83.333
3.167
0
150
86.650
116
01.10.2027
416.667
83.333
2.639
0
150
86.122
117
01.11.2027
333.333
83.333
2.111
0
150
85.594
118
01.12.2027
250.000
83.333
1.583
0
150
85.067
119
01.01.2028
166.667
83.333
1.056
0
150
84.539
120
01.02.2028
83.333
83.333
528
0
150
84.011
Greiðslur: blandað (óverðtryggt)
Fyrsti vaxtadagur
01.02.2018
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
7,60%
Ársverðbólga
0,00%
Andvirði skuldabréfs
4.908.000
Heildar lántökukostnaður
92.000
Heildar endurgreiðsla
6.926.444
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
5.000.000
1.908.444
0
18.000
6.926.444
1
01.03.2018
5.000.000
41.667
24.278
0
150
66.094
2
01.04.2018
4.958.333
41.667
31.403
0
150
73.219
3
01.05.2018
4.916.667
41.667
31.139
0
150
72.956
4
01.06.2018
4.875.000
41.667
30.875
0
150
72.692
5
01.07.2018
4.833.333
41.667
30.611
0
150
72.428
6
01.08.2018
4.791.667
41.667
30.347
0
150
72.164
7
01.09.2018
4.750.000
41.667
30.083
0
150
71.900
8
01.10.2018
4.708.333
41.667
29.819
0
150
71.636
9
01.11.2018
4.666.667
41.667
29.556
0
150
71.372
10
01.12.2018
4.625.000
41.667
29.292
0
150
71.108
11
01.01.2019
4.583.333
41.667
29.028
0
150
70.844
12
01.02.2019
4.541.667
41.667
28.764
0
150
70.581
13
01.03.2019
4.500.000
41.667
28.500
0
150
70.317
14
01.04.2019
4.458.333
41.667
28.236
0
150
70.053
15
01.05.2019
4.416.667
41.667
27.972
0
150
69.789
16
01.06.2019
4.375.000
41.667
27.708
0
150
69.525
17
01.07.2019
4.333.333
41.667
27.444
0
150
69.261
18
01.08.2019
4.291.667
41.667
27.181
0
150
68.997
19
01.09.2019
4.250.000
41.667
26.917
0
150
68.733
20
01.10.2019
4.208.333
41.667
26.653
0
150
68.469
21
01.11.2019
4.166.667
41.667
26.389
0
150
68.206
22
01.12.2019
4.125.000
41.667
26.125
0
150
67.942
23
01.01.2020
4.083.333
41.667
25.861
0
150
67.678
24
01.02.2020
4.041.667
41.667
25.597
0
150
67.414
25
01.03.2020
4.000.000
41.667
25.333
0
150
67.150
26
01.04.2020
3.958.333
41.667
25.069
0
150
66.886
27
01.05.2020
3.916.667
41.667
24.806
0
150
66.622
28
01.06.2020
3.875.000
41.667
24.542
0
150
66.358
29
01.07.2020
3.833.333
41.667
24.278
0
150
66.094
30
01.08.2020
3.791.667
41.667
24.014
0
150
65.831
31
01.09.2020
3.750.000
41.667
23.750
0
150
65.567
32
01.10.2020
3.708.333
41.667
23.486
0
150
65.303
33
01.11.2020
3.666.667
41.667
23.222
0
150
65.039
34
01.12.2020
3.625.000
41.667
22.958
0
150
64.775
35
01.01.2021
3.583.333
41.667
22.694
0
150
64.511
36
01.02.2021
3.541.667
41.667
22.431
0
150
64.247
37
01.03.2021
3.500.000
41.667
22.167
0
150
63.983
38
01.04.2021
3.458.333
41.667
21.903
0
150
63.719
39
01.05.2021
3.416.667
41.667
21.639
0
150
63.456
40
01.06.2021
3.375.000
41.667
21.375
0
150
63.192
41
01.07.2021
3.333.333
41.667
21.111
0
150
62.928
42
01.08.2021
3.291.667
41.667
20.847
0
150
62.664
43
01.09.2021
3.250.000
41.667
20.583
0
150
62.400
44
01.10.2021
3.208.333
41.667
20.319
0
150
62.136
45
01.11.2021
3.166.667
41.667
20.056
0
150
61.872
46
01.12.2021
3.125.000
41.667
19.792
0
150
61.608
47
01.01.2022
3.083.333
41.667
19.528
0
150
61.344
48
01.02.2022
3.041.667
41.667
19.264
0
150
61.081
49
01.03.2022
3.000.000
41.667
19.000
0
150
60.817
50
01.04.2022
2.958.333
41.667
18.736
0
150
60.553
51
01.05.2022
2.916.667
41.667
18.472
0
150
60.289
52
01.06.2022
2.875.000
41.667
18.208
0
150
60.025
53
01.07.2022
2.833.333
41.667
17.944
0
150
59.761
54
01.08.2022
2.791.667
41.667
17.681
0
150
59.497
55
01.09.2022
2.750.000
41.667
17.417
0
150
59.233
56
01.10.2022
2.708.333
41.667
17.153
0
150
58.969
57
01.11.2022
2.666.667
41.667
16.889
0
150
58.706
58
01.12.2022
2.625.000
41.667
16.625
0
150
58.442
59
01.01.2023
2.583.333
41.667
16.361
0
150
58.178
60
01.02.2023
2.541.667
41.667
16.097
0
150
57.914
61
01.03.2023
2.500.000
41.667
15.833
0
150
57.650
62
01.04.2023
2.458.333
41.667
15.569
0
150
57.386
63
01.05.2023
2.416.667
41.667
15.306
0
150
57.122
64
01.06.2023
2.375.000
41.667
15.042
0
150
56.858
65
01.07.2023
2.333.333
41.667
14.778
0
150
56.594
66
01.08.2023
2.291.667
41.667
14.514
0
150
56.331
67
01.09.2023
2.250.000
41.667
14.250
0
150
56.067
68
01.10.2023
2.208.333
41.667
13.986
0
150
55.803
69
01.11.2023
2.166.667
41.667
13.722
0
150
55.539
70
01.12.2023
2.125.000
41.667
13.458
0
150
55.275
71
01.01.2024
2.083.333
41.667
13.194
0
150
55.011
72
01.02.2024
2.041.667
41.667
12.931
0
150
54.747
73
01.03.2024
2.000.000
41.667
12.667
0
150
54.483
74
01.04.2024
1.958.333
41.667
12.403
0
150
54.219
75
01.05.2024
1.916.667
41.667
12.139
0
150
53.956
76
01.06.2024
1.875.000
41.667
11.875
0
150
53.692
77
01.07.2024
1.833.333
41.667
11.611
0
150
53.428
78
01.08.2024
1.791.667
41.667
11.347
0
150
53.164
79
01.09.2024
1.750.000
41.667
11.083
0
150
52.900
80
01.10.2024
1.708.333
41.667
10.819
0
150
52.636
81
01.11.2024
1.666.667
41.667
10.556
0
150
52.372
82
01.12.2024
1.625.000
41.667
10.292
0
150
52.108
83
01.01.2025
1.583.333
41.667
10.028
0
150
51.844
84
01.02.2025
1.541.667
41.667
9.764
0
150
51.581
85
01.03.2025
1.500.000
41.667
9.500
0
150
51.317
86
01.04.2025
1.458.333
41.667
9.236
0
150
51.053
87
01.05.2025
1.416.667
41.667
8.972
0
150
50.789
88
01.06.2025
1.375.000
41.667
8.708
0
150
50.525
89
01.07.2025
1.333.333
41.667
8.444
0
150
50.261
90
01.08.2025
1.291.667
41.667
8.181
0
150
49.997
91
01.09.2025
1.250.000
41.667
7.917
0
150
49.733
92
01.10.2025
1.208.333
41.667
7.653
0
150
49.469
93
01.11.2025
1.166.667
41.667
7.389
0
150
49.206
94
01.12.2025
1.125.000
41.667
7.125
0
150
48.942
95
01.01.2026
1.083.333
41.667
6.861
0
150
48.678
96
01.02.2026
1.041.667
41.667
6.597
0
150
48.414
97
01.03.2026
1.000.000
41.667
6.333
0
150
48.150
98
01.04.2026
958.333
41.667
6.069
0
150
47.886
99
01.05.2026
916.667
41.667
5.806
0
150
47.622
100
01.06.2026
875.000
41.667
5.542
0
150
47.358
101
01.07.2026
833.333
41.667
5.278
0
150
47.094
102
01.08.2026
791.667
41.667
5.014
0
150
46.831
103
01.09.2026
750.000
41.667
4.750
0
150
46.567
104
01.10.2026
708.333
41.667
4.486
0
150
46.303
105
01.11.2026
666.667
41.667
4.222
0
150
46.039
106
01.12.2026
625.000
41.667
3.958
0
150
45.775
107
01.01.2027
583.333
41.667
3.694
0
150
45.511
108
01.02.2027
541.667
41.667
3.431
0
150
45.247
109
01.03.2027
500.000
41.667
3.167
0
150
44.983
110
01.04.2027
458.333
41.667
2.903
0
150
44.719
111
01.05.2027
416.667
41.667
2.639
0
150
44.456
112
01.06.2027
375.000
41.667
2.375
0
150
44.192
113
01.07.2027
333.333
41.667
2.111
0
150
43.928
114
01.08.2027
291.667
41.667
1.847
0
150
43.664
115
01.09.2027
250.000
41.667
1.583
0
150
43.400
116
01.10.2027
208.333
41.667
1.319
0
150
43.136
117
01.11.2027
166.667
41.667
1.056
0
150
42.872
118
01.12.2027
125.000
41.667
792
0
150
42.608
119
01.01.2028
83.333
41.667
528
0
150
42.344
120
01.02.2028
41.667
41.667
264
0
150
42.081
Greiðslur: blandað (verðtryggt)
Fyrsti vaxtadagur
01.02.2018
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
5,90%
Ársverðbólga
1,50%
Andvirði skuldabréfs
4.908.000
Heildar lántökukostnaður
92.000
Heildar endurgreiðsla
6.857.836
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
5.299.059
1.540.777
491.426
18.000
6.857.836
1
01.03.2018
5.004.758
41.706
18.865
58
150
60.721
2
01.04.2018
4.967.775
41.746
24.425
83
150
66.321
3
01.05.2018
4.930.717
41.786
24.243
165
150
66.178
4
01.06.2018
4.893.584
41.826
24.060
329
150
66.036
5
01.07.2018
4.856.376
41.865
23.877
411
150
65.892
6
01.08.2018
4.819.092
41.905
23.694
492
150
65.749
7
01.09.2018
4.781.733
41.945
23.510
573
150
65.605
8
01.10.2018
4.744.299
41.985
23.326
653
150
65.461
9
01.11.2018
4.706.789
42.025
23.142
733
150
65.317
10
01.12.2018
4.669.204
42.065
22.957
813
150
65.172
11
01.01.2019
4.631.542
42.105
22.772
892
150
65.027
12
01.02.2019
4.593.805
42.145
22.586
971
150
64.881
13
01.03.2019
4.555.992
42.185
22.400
1.050
150
64.735
14
01.04.2019
4.518.102
42.225
22.214
1.128
150
64.589
15
01.05.2019
4.480.137
42.265
22.027
1.205
150
64.443
16
01.06.2019
4.442.094
42.306
21.840
1.283
150
64.296
17
01.07.2019
4.403.976
42.346
21.653
1.360
150
64.149
18
01.08.2019
4.365.781
42.386
21.465
1.437
150
64.001
19
01.09.2019
4.327.509
42.427
21.277
1.513
150
63.853
20
01.10.2019
4.289.160
42.467
21.088
1.589
150
63.705
21
01.11.2019
4.250.735
42.507
20.899
1.664
150
63.557
22
01.12.2019
4.212.232
42.548
20.710
1.740
150
63.408
23
01.01.2020
4.173.653
42.588
20.520
1.814
150
63.259
24
01.02.2020
4.134.996
42.629
20.330
1.889
150
63.109
25
01.03.2020
4.096.262
42.669
20.140
1.963
150
62.959
26
01.04.2020
4.057.450
42.710
19.949
2.036
150
62.809
27
01.05.2020
4.018.561
42.751
19.758
2.110
150
62.659
28
01.06.2020
3.979.594
42.791
19.566
2.183
150
62.508
29
01.07.2020
3.940.549
42.832
19.374
2.255
150
62.356
30
01.08.2020
3.901.426
42.873
19.182
2.327
150
62.205
31
01.09.2020
3.862.225
42.914
18.989
2.399
150
62.053
32
01.10.2020
3.822.947
42.954
18.796
2.470
150
61.901
33
01.11.2020
3.783.589
42.995
18.603
2.541
150
61.748
34
01.12.2020
3.744.154
43.036
18.409
2.611
150
61.595
35
01.01.2021
3.704.640
43.077
18.214
2.682
150
61.442
36
01.02.2021
3.665.047
43.118
18.020
2.751
150
61.288
37
01.03.2021
3.625.376
43.159
17.825
2.821
150
61.134
38
01.04.2021
3.585.626
43.200
17.629
2.889
150
60.980
39
01.05.2021
3.545.797
43.241
17.434
2.958
150
60.825
40
01.06.2021
3.505.889
43.283
17.237
3.026
150
60.670
41
01.07.2021
3.465.901
43.324
17.041
3.094
150
60.514
42
01.08.2021
3.425.835
43.365
16.844
3.161
150
60.359
43
01.09.2021
3.385.689
43.406
16.646
3.228
150
60.203
44
01.10.2021
3.345.463
43.448
16.449
3.294
150
60.046
45
01.11.2021
3.305.158
43.489
16.250
3.360
150
59.889
46
01.12.2021
3.264.773
43.530
16.052
3.426
150
59.732
47
01.01.2022
3.224.308
43.572
15.853
3.491
150
59.575
48
01.02.2022
3.183.764
43.613
15.654
3.556
150
59.417
49
01.03.2022
3.143.139
43.655
15.454
3.620
150
59.258
50
01.04.2022
3.102.434
43.696
15.254
3.684
150
59.100
51
01.05.2022
3.061.648
43.738
15.053
3.748
150
58.941
52
01.06.2022
3.020.783
43.779
14.852
3.811
150
58.782
53
01.07.2022
2.979.836
43.821
14.651
3.874
150
58.622
54
01.08.2022
2.938.809
43.863
14.449
3.936
150
58.462
55
01.09.2022
2.897.702
43.905
14.247
3.998
150
58.302
56
01.10.2022
2.856.513
43.946
14.045
4.059
150
58.141
57
01.11.2022
2.815.243
43.988
13.842
4.120
150
57.980
58
01.12.2022
2.773.892
44.030
13.638
4.181
150
57.818
59
01.01.2023
2.732.460
44.072
13.435
4.241
150
57.657
60
01.02.2023
2.690.947
44.114
13.230
4.301
150
57.494
61
01.03.2023
2.649.352
44.156
13.026
4.360
150
57.332
62
01.04.2023
2.607.675
44.198
12.821
4.419
150
57.169
63
01.05.2023
2.565.917
44.240
12.616
4.477
150
57.006
64
01.06.2023
2.524.077
44.282
12.410
4.535
150
56.842
65
01.07.2023
2.482.155
44.324
12.204
4.593
150
56.678
66
01.08.2023
2.440.150
44.366
11.997
4.650
150
56.514
67
01.09.2023
2.398.064
44.409
11.790
4.707
150
56.349
68
01.10.2023
2.355.895
44.451
11.583
4.763
150
56.184
69
01.11.2023
2.313.644
44.493
11.375
4.819
150
56.019
70
01.12.2023
2.271.311
44.536
11.167
4.874
150
55.853
71
01.01.2024
2.228.894
44.578
10.959
4.998
150
55.687
72
01.02.2024
2.186.395
44.620
10.750
5.053
150
55.520
73
01.03.2024
2.143.813
44.663
10.540
5.106
150
55.353
74
01.04.2024
2.101.148
44.705
10.331
5.160
150
55.186
75
01.05.2024
2.058.400
44.748
10.120
5.212
150
55.018
76
01.06.2024
2.015.568
44.790
9.910
5.265
150
54.850
77
01.07.2024
1.972.653
44.833
9.699
5.317
150
54.682
78
01.08.2024
1.929.655
44.876
9.487
5.368
150
54.513
79
01.09.2024
1.886.573
44.918
9.276
5.419
150
54.344
80
01.10.2024
1.843.407
44.961
9.063
5.470
150
54.175
81
01.11.2024
1.800.158
45.004
8.851
5.520
150
54.005
82
01.12.2024
1.756.824
45.047
8.638
5.570
150
53.834
83
01.01.2025
1.713.406
45.090
8.424
5.619
150
53.664
84
01.02.2025
1.669.904
45.133
8.210
5.668
150
53.493
85
01.03.2025
1.626.318
45.175
7.996
5.716
150
53.322
86
01.04.2025
1.582.647
45.218
7.781
5.764
150
53.150
87
01.05.2025
1.538.892
45.262
7.566
5.811
150
52.978
88
01.06.2025
1.495.052
45.305
7.351
5.858
150
52.805
89
01.07.2025
1.451.127
45.348
7.135
5.904
150
52.632
90
01.08.2025
1.407.117
45.391
6.918
5.950
150
52.459
91
01.09.2025
1.363.022
45.434
6.702
5.996
150
52.286
92
01.10.2025
1.318.842
45.477
6.484
6.041
150
52.112
93
01.11.2025
1.274.576
45.521
6.267
6.085
150
51.937
94
01.12.2025
1.230.225
45.564
6.049
6.129
150
51.763
95
01.01.2026
1.185.789
45.607
5.830
6.172
150
51.587
96
01.02.2026
1.141.267
45.651
5.611
6.216
150
51.412
97
01.03.2026
1.096.659
45.694
5.392
6.258
150
51.236
98
01.04.2026
1.051.965
45.738
5.172
6.300
150
51.060
99
01.05.2026
1.007.185
45.781
4.952
6.342
150
50.883
100
01.06.2026
962.319
45.825
4.731
6.383
150
50.706
101
01.07.2026
917.366
45.868
4.510
6.423
150
50.529
102
01.08.2026
872.327
45.912
4.289
6.463
150
50.351
103
01.09.2026
827.202
45.956
4.067
6.503
150
50.173
104
01.10.2026
781.990
45.999
3.845
6.542
150
49.994
105
01.11.2026
736.691
46.043
3.622
6.581
150
49.815
106
01.12.2026
691.305
46.087
3.399
6.619
150
49.636
107
01.01.2027
645.832
46.131
3.175
6.656
150
49.456
108
01.02.2027
600.272
46.175
2.951
6.693
150
49.276
109
01.03.2027
554.624
46.219
2.727
6.730
150
49.096
110
01.04.2027
508.889
46.263
2.502
6.766
150
48.915
111
01.05.2027
463.067
46.307
2.277
6.802
150
48.733
112
01.06.2027
417.157
46.351
2.051
6.837
150
48.552
113
01.07.2027
371.159
46.395
1.825
6.871
150
48.370
114
01.08.2027
325.073
46.439
1.598
6.905
150
48.187
115
01.09.2027
278.899
46.483
1.371
6.939
150
48.004
116
01.10.2027
232.637
46.527
1.144
6.972
150
47.821
117
01.11.2027
186.287
46.572
916
7.004
150
47.638
118
01.12.2027
139.848
46.616
688
7.036
150
47.454
119
01.01.2028
93.321
46.660
459
7.068
150
47.269
120
01.02.2028
46.705
46.705
230
7.099
150
47.084
Greiðslur: verðtryggt
Fyrsti vaxtadagur
01.02.2018
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
5,90%
Ársverðbólga
1,50%
Andvirði skuldabréfs
9.818.000
Heildar lántökukostnaður
182.000
Heildar endurgreiðsla
13.697.673
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
10.598.119
3.081.554
982.852
18.000
13.697.673
1
01.03.2018
10.009.517
83.413
37.730
116
150
121.293
2
01.04.2018
9.935.550
83.492
48.850
165
150
132.492
3
01.05.2018
9.861.434
83.571
48.485
330
150
132.207
4
01.06.2018
9.787.168
83.651
48.120
659
150
131.921
5
01.07.2018
9.712.752
83.731
47.754
822
150
131.635
6
01.08.2018
9.638.185
83.810
47.388
984
150
131.348
7
01.09.2018
9.563.467
83.890
47.020
1.145
150
131.060
8
01.10.2018
9.488.598
83.970
46.652
1.306
150
130.772
9
01.11.2018
9.413.579
84.050
46.283
1.466
150
130.483
10
01.12.2018
9.338.407
84.130
45.914
1.626
150
130.194
11
01.01.2019
9.263.085
84.210
45.543
1.784
150
129.903
12
01.02.2019
9.187.610
84.290
45.172
1.942
150
129.612
13
01.03.2019
9.111.983
84.370
44.801
2.099
150
129.321
14
01.04.2019
9.036.204
84.451
44.428
2.255
150
129.029
15
01.05.2019
8.960.273
84.531
44.055
2.411
150
128.736
16
01.06.2019
8.884.189
84.611
43.681
2.566
150
128.442
17
01.07.2019
8.807.952
84.692
43.306
2.720
150
128.148
18
01.08.2019
8.731.562
84.772
42.930
2.873
150
127.853
19
01.09.2019
8.655.018
84.853
42.554
3.026
150
127.557
20
01.10.2019
8.578.321
84.934
42.177
3.178
150
127.261
21
01.11.2019
8.501.470
85.015
41.799
3.329
150
126.964
22
01.12.2019
8.424.465
85.096
41.420
3.479
150
126.666
23
01.01.2020
8.347.306
85.177
41.041
3.629
150
126.368
24
01.02.2020
8.269.992
85.258
40.661
3.778
150
126.068
25
01.03.2020
8.192.523
85.339
40.280
3.926
150
125.769
26
01.04.2020
8.114.900
85.420
39.898
4.073
150
125.468
27
01.05.2020
8.037.121
85.501
39.516
4.219
150
125.167
28
01.06.2020
7.959.187
85.583
39.133
4.365
150
124.865
29
01.07.2020
7.881.098
85.664
38.749
4.510
150
124.563
30
01.08.2020
7.802.852
85.746
38.364
4.654
150
124.260
31
01.09.2020
7.724.451
85.827
37.979
4.797
150
123.956
32
01.10.2020
7.645.893
85.909
37.592
4.940
150
123.651
33
01.11.2020
7.567.179
85.991
37.205
5.082
150
123.346
34
01.12.2020
7.488.308
86.073
36.818
5.223
150
123.040
35
01.01.2021
7.409.280
86.154
36.429
5.363
150
122.733
36
01.02.2021
7.330.095
86.236
36.040
5.502
150
122.426
37
01.03.2021
7.250.752
86.318
35.650
5.641
150
122.118
38
01.04.2021
7.171.252
86.401
35.259
5.779
150
121.809
39
01.05.2021
7.091.593
86.483
34.867
5.916
150
121.500
40
01.06.2021
7.011.777
86.565
34.475
6.052
150
121.190
41
01.07.2021
6.931.802
86.648
34.081
6.187
150
120.879
42
01.08.2021
6.851.669
86.730
33.687
6.322
150
120.567
43
01.09.2021
6.771.377
86.813
33.293
6.456
150
120.255
44
01.10.2021
6.690.926
86.895
32.897
6.589
150
119.942
45
01.11.2021
6.610.316
86.978
32.501
6.721
150
119.629
46
01.12.2021
6.529.546
87.061
32.104
6.852
150
119.314
47
01.01.2022
6.448.617
87.143
31.706
6.982
150
118.999
48
01.02.2022
6.367.527
87.226
31.307
7.112
150
118.683
49
01.03.2022
6.286.278
87.309
30.908
7.241
150
118.367
50
01.04.2022
6.204.868
87.393
30.507
7.369
150
118.050
51
01.05.2022
6.123.297
87.476
30.106
7.496
150
117.732
52
01.06.2022
6.041.565
87.559
29.704
7.622
150
117.413
53
01.07.2022
5.959.673
87.642
29.302
7.748
150
117.094
54
01.08.2022
5.877.619
87.726
28.898
7.872
150
116.774
55
01.09.2022
5.795.403
87.809
28.494
7.996
150
116.453
56
01.10.2022
5.713.026
87.893
28.089
8.119
150
116.132
57
01.11.2022
5.630.486
87.976
27.683
8.241
150
115.810
58
01.12.2022
5.547.784
88.060
27.277
8.362
150
115.487
59
01.01.2023
5.464.920
88.144
26.869
8.482
150
115.163
60
01.02.2023
5.381.893
88.228
26.461
8.602
150
114.839
61
01.03.2023
5.298.703
88.312
26.052
8.720
150
114.514
62
01.04.2023
5.215.350
88.396
25.642
8.838
150
114.188
63
01.05.2023
5.131.834
88.480
25.232
8.955
150
113.861
64
01.06.2023
5.048.153
88.564
24.820
9.071
150
113.534
65
01.07.2023
4.964.309
88.648
24.408
9.186
150
113.206
66
01.08.2023
4.880.301
88.733
23.995
9.300
150
112.878
67
01.09.2023
4.796.128
88.817
23.581
9.413
150
112.548
68
01.10.2023
4.711.791
88.902
23.166
9.526
150
112.218
69
01.11.2023
4.627.288
88.986
22.751
9.637
150
111.887
70
01.12.2023
4.542.621
89.071
22.335
9.748
150
111.556
71
01.01.2024
4.457.788
89.156
21.917
9.997
150
111.223
72
01.02.2024
4.372.790
89.241
21.500
10.105
150
110.890
73
01.03.2024
4.287.626
89.326
21.081
10.213
150
110.556
74
01.04.2024
4.202.296
89.411
20.661
10.319
150
110.222
75
01.05.2024
4.116.799
89.496
20.241
10.425
150
109.887
76
01.06.2024
4.031.136
89.581
19.820
10.530
150
109.551
77
01.07.2024
3.945.307
89.666
19.398
10.634
150
109.214
78
01.08.2024
3.859.310
89.751
18.975
10.737
150
108.876
79
01.09.2024
3.773.146
89.837
18.551
10.839
150
108.538
80
01.10.2024
3.686.814
89.922
18.127
10.940
150
108.199
81
01.11.2024
3.600.315
90.008
17.702
11.040
150
107.859
82
01.12.2024
3.513.648
90.094
17.275
11.140
150
107.519
83
01.01.2025
3.426.812
90.179
16.848
11.238
150
107.178
84
01.02.2025
3.339.809
90.265
16.421
11.335
150
106.836
85
01.03.2025
3.252.636
90.351
15.992
11.432
150
106.493
86
01.04.2025
3.165.294
90.437
15.563
11.527
150
106.150
87
01.05.2025
3.077.784
90.523
15.132
11.622
150
105.805
88
01.06.2025
2.990.103
90.609
14.701
11.716
150
105.461
89
01.07.2025
2.902.254
90.695
14.269
11.809
150
105.115
90
01.08.2025
2.814.234
90.782
13.837
11.900
150
104.768
91
01.09.2025
2.726.044
90.868
13.403
11.991
150
104.421
92
01.10.2025
2.637.684
90.955
12.969
12.081
150
104.073
93
01.11.2025
2.549.153
91.041
12.533
12.170
150
103.725
94
01.12.2025
2.460.451
91.128
12.097
12.258
150
103.375
95
01.01.2026
2.371.578
91.215
11.660
12.345
150
103.025
96
01.02.2026
2.282.533
91.301
11.222
12.431
150
102.674
97
01.03.2026
2.193.317
91.388
10.784
12.516
150
102.322
98
01.04.2026
2.103.930
91.475
10.344
12.600
150
101.970
99
01.05.2026
2.014.370
91.562
9.904
12.683
150
101.616
100
01.06.2026
1.924.637
91.649
9.463
12.765
150
101.262
101
01.07.2026
1.834.732
91.737
9.021
12.847
150
100.907
102
01.08.2026
1.744.654
91.824
8.578
12.927
150
100.552
103
01.09.2026
1.654.403
91.911
8.134
13.006
150
100.195
104
01.10.2026
1.563.979
91.999
7.690
13.084
150
99.838
105
01.11.2026
1.473.381
92.086
7.244
13.161
150
99.480
106
01.12.2026
1.382.609
92.174
6.798
13.237
150
99.122
107
01.01.2027
1.291.663
92.262
6.351
13.313
150
98.762
108
01.02.2027
1.200.543
92.349
5.903
13.387
150
98.402
109
01.03.2027
1.109.248
92.437
5.454
13.460
150
98.041
110
01.04.2027
1.017.779
92.525
5.004
13.532
150
97.679
111
01.05.2027
926.134
92.613
4.553
13.603
150
97.317
112
01.06.2027
834.314
92.702
4.102
13.674
150
96.954
113
01.07.2027
742.318
92.790
3.650
13.743
150
96.589
114
01.08.2027
650.146
92.878
3.197
13.811
150
96.225
115
01.09.2027
557.799
92.966
2.743
13.878
150
95.859
116
01.10.2027
465.275
93.055
2.288
13.944
150
95.493
117
01.11.2027
372.574
93.143
1.832
14.009
150
95.125
118
01.12.2027
279.696
93.232
1.375
14.073
150
94.757
119
01.01.2028
186.642
93.321
918
14.136
150
94.388
120
01.02.2028
93.410
93.410
459
14.198
150
94.019
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.