| R.B. | Anuitet | Glavnica | Kamata | Balans |
|---|---|---|---|---|
| 1 | 28,08 | 22,58 | 5,50 | 277,42 |
| 2 | 28,08 | 22,99 | 5,09 | 254,43 |
| 3 | 28,08 | 23,41 | 4,66 | 231,02 |
| 4 | 28,08 | 23,84 | 4,24 | 207,17 |
| 5 | 28,08 | 24,28 | 3,80 | 182,89 |
| 6 | 28,08 | 24,73 | 3,35 | 158,17 |
| 7 | 28,08 | 25,18 | 2,90 | 132,99 |
| 8 | 28,08 | 25,64 | 2,44 | 107,35 |
| 9 | 28,08 | 26,11 | 1,97 | 81,24 |
| 10 | 28,08 | 26,59 | 1,49 | 54,65 |
| 11 | 28,08 | 27,08 | 1,00 | 27,57 |
| 12 | 28,08 | 27,57 | 0,51 | 0 |
| Ukupno kamate | 36,94 | |||
| Ukupno glavnice | 300,00 | |||
| UKUPNO | 336,94 | |||