Sunteți pe pagina 1din 5

IN OUT IN OUT IN OUT SOLD

Serie ap. 1 2 3 4 5=3-1 6=4-2 7=5-6


005 ### 484,470 ### ### 895 480 415
006 ### 432,320 ### ### 965 285 680
007 ### 403,762 ### ### 1,015 245 770
008 ### 452,616 ### ### 705 530 175
009 ### 494,134 ### ### 1,260 925 335
4,840 2,465 2,375
CREDIT 60000
DOBANDA 7%
Perioada 10.00 ani
Comision 0.40%
Asig 0.087%
RATA LUNAR 696.65

SOLD
LUNA PRINCIPAL DOBANDA COMISION ASIGURARE TOTAL RATA
CREDIT
0 60,000
1 346.65 350.00 240.00 52.20 988.85 59,653
2 348.67 347.98 238.61 51.90 987.16 59,305
3 350.71 345.94 237.22 51.60 985.46 58,954
4 352.75 343.90 235.82 51.29 983.76 58,601
5 354.81 341.84 234.40 50.98 982.04 58,246
6 356.88 339.77 232.99 50.67 980.31 57,890
7 358.96 337.69 231.56 50.36 978.57 57,531
8 361.06 335.59 230.12 50.05 976.82 57,170
9 363.16 333.49 228.68 49.74 975.07 56,806
10 365.28 331.37 227.23 49.42 973.30 56,441
11 367.41 329.24 225.76 49.10 971.52 56,074
12 369.55 327.10 224.29 48.78 969.73 55,704
13 371.71 324.94 222.82 48.46 967.93 55,332
14 373.88 322.77 221.33 48.14 966.12 54,959
15 376.06 320.59 219.83 47.81 964.30 54,582
16 378.25 318.40 218.33 47.49 962.47 54,204
17 380.46 316.19 216.82 47.16 960.63 53,824
18 382.68 313.97 215.29 46.83 958.77 53,441
19 384.91 311.74 213.76 46.49 956.91 53,056
20 387.16 309.49 212.22 46.16 955.03 52,669
21 389.42 307.24 210.68 45.82 953.15 52,280
22 391.69 304.96 209.12 45.48 951.25 51,888
23 393.97 302.68 207.55 45.14 949.34 51,494
24 396.27 300.38 205.98 44.80 947.43 51,098
25 398.58 298.07 204.39 44.45 945.50 50,699
26 400.91 295.74 202.80 44.11 943.56 50,298
27 403.24 293.41 201.19 43.76 941.60 49,895
28 405.60 291.05 199.58 43.41 939.64 49,489
29 407.96 288.69 197.96 43.06 937.66 49,081
30 410.34 286.31 196.33 42.70 935.68 48,671
31 412.74 283.91 194.68 42.34 933.68 48,258
32 415.14 281.51 193.03 41.98 931.67 47,843
33 417.57 279.08 191.37 41.62 929.65 47,426
34 420.00 276.65 189.70 41.26 927.61 47,006
35 422.45 274.20 188.02 40.89 925.57 46,583
36 424.92 271.73 186.33 40.53 923.51 46,158
37 427.39 269.26 184.63 40.16 921.44 45,731
CREDIT 60000
DOBANDA 7%
Perioada 10.00 ani
Comision 0.40%
Asig 0.087%
RATA LUNAR 696.65

SOLD
LUNA PRINCIPAL DOBANDA COMISION ASIGURARE TOTAL RATA
CREDIT
38 429.89 266.76 182.92 39.79 919.36 45,301
39 432.40 264.26 181.20 39.41 917.27 44,869
40 434.92 261.73 179.47 39.04 915.16 44,434
41 437.45 259.20 177.73 38.66 913.04 43,996
42 440.01 256.64 175.98 38.28 910.91 43,556
43 442.57 254.08 174.22 37.89 908.77 43,114
44 445.16 251.50 172.45 37.51 906.61 42,668
45 447.75 248.90 170.67 37.12 904.45 42,221
46 450.36 246.29 168.88 36.73 902.27 41,770
47 452.99 243.66 167.08 36.34 900.07 41,317
48 455.63 241.02 165.27 35.95 897.87 40,862
49 458.29 238.36 163.45 35.55 895.65 40,403
50 460.96 235.69 161.61 35.15 893.42 39,942
51 463.65 233.00 159.77 34.75 891.17 39,479
52 466.36 230.29 157.92 34.35 888.91 39,012
53 469.08 227.57 156.05 33.94 886.64 38,543
54 471.81 224.84 154.17 33.53 884.36 38,072
55 474.57 222.08 152.29 33.12 882.06 37,597
56 477.34 219.32 150.39 32.71 879.75 37,120
57 480.12 216.53 148.48 32.29 877.42 36,639
58 482.92 213.73 146.56 31.88 875.09 36,157
59 485.74 210.91 144.63 31.46 872.73 35,671
60 488.57 208.08 142.68 31.03 870.37 35,182
61 491.42 205.23 140.73 30.61 867.99 34,691
62 494.29 202.36 138.76 30.18 865.60 34,197
63 497.17 199.48 136.79 29.75 863.19 33,699
64 500.07 196.58 134.80 29.32 860.77 33,199
65 502.99 193.66 132.80 28.88 858.33 32,696
66 505.92 190.73 130.79 28.45 855.88 32,190
67 508.87 187.78 128.76 28.01 853.42 31,682
68 511.84 184.81 126.73 27.56 850.94 31,170
69 514.83 181.82 124.68 27.12 848.45 30,655
70 517.83 178.82 122.62 26.67 845.94 30,137
71 520.85 175.80 120.55 26.22 843.42 29,616
72 523.89 172.76 118.46 25.77 840.88 29,092
73 526.95 169.70 116.37 25.31 838.33 28,565
74 530.02 166.63 114.26 24.85 835.76 28,035
75 533.11 163.54 112.14 24.39 833.18 27,502
CREDIT 60000
DOBANDA 7%
Perioada 10.00 ani
Comision 0.40%
Asig 0.087%
RATA LUNAR 696.65

SOLD
LUNA PRINCIPAL DOBANDA COMISION ASIGURARE TOTAL RATA
CREDIT
76 536.22 160.43 110.01 23.93 830.59 26,966
77 539.35 157.30 107.86 23.46 827.98 26,427
78 542.50 154.16 105.71 22.99 825.35 25,884
79 545.66 150.99 103.54 22.52 822.71 25,338
80 548.84 147.81 101.35 22.04 820.05 24,790
81 552.04 144.61 99.16 21.57 817.38 24,238
82 555.26 141.39 96.95 21.09 814.69 23,682
83 558.50 138.15 94.73 20.60 811.98 23,124
84 561.76 134.89 92.50 20.12 809.26 22,562
85 565.04 131.61 90.25 19.63 806.53 21,997
86 568.33 128.32 87.99 19.14 803.78 21,429
87 571.65 125.00 85.71 18.64 801.01 20,857
88 574.98 121.67 83.43 18.15 798.22 20,282
89 578.34 118.31 81.13 17.65 795.42 19,704
90 581.71 114.94 78.81 17.14 792.61 19,122
91 585.11 111.54 76.49 16.64 789.78 18,537
92 588.52 108.13 74.15 16.13 786.93 17,948
93 591.95 104.70 71.79 15.62 784.06 17,356
94 595.41 101.25 69.43 15.10 781.18 16,761
95 598.88 97.77 67.04 14.58 778.28 16,162
96 602.37 94.28 64.65 14.06 775.36 15,560
97 605.89 90.77 62.24 13.54 772.43 14,954
98 609.42 87.23 59.82 13.01 769.48 14,344
99 612.97 83.68 57.38 12.48 766.51 13,731
100 616.55 80.10 54.93 11.95 763.52 13,115
101 620.15 76.50 52.46 11.41 760.52 12,495
102 623.76 72.89 49.98 10.87 757.50 11,871
103 627.40 69.25 47.48 10.33 754.46 11,244
104 631.06 65.59 44.97 9.78 751.41 10,613
105 634.74 61.91 42.45 9.23 748.33 9,978
106 638.45 58.20 39.91 8.68 745.24 9,339
107 642.17 54.48 37.36 8.13 742.13 8,697
108 645.92 50.73 34.79 7.57 739.01 8,051
109 649.69 46.97 32.21 7.00 735.86 7,402
110 653.47 43.18 29.61 6.44 732.70 6,748
111 657.29 39.36 26.99 5.87 729.51 6,091
112 661.12 35.53 24.36 5.30 726.31 5,430
113 664.98 31.67 21.72 4.72 723.09 4,765
CREDIT 60000
DOBANDA 7%
Perioada 10.00 ani
Comision 0.40%
Asig 0.087%
RATA LUNAR 696.65

SOLD
LUNA PRINCIPAL DOBANDA COMISION ASIGURARE TOTAL RATA
CREDIT
114 668.86 27.79 19.06 4.15 719.86 4,096
115 672.76 23.89 16.38 3.56 716.60 3,423
116 676.68 19.97 13.69 2.98 713.32 2,746
117 680.63 16.02 10.99 2.39 710.03 2,066
118 684.60 12.05 8.26 1.80 706.71 1,381
119 688.59 8.06 5.52 1.20 703.38 693
120 692.61 4.04 2.77 0.60 700.02 0

60,000.00 23,598.11 16,181.56 3,519.49 103,299.15

39% 27% 6% 72%