ANEXA 1. Obiectului evaluarii

ANEXA 2. Obiectul analogic 1

ANEXA 3. Obiectul analogic 2

ANEXA 4. Obiectul analogic 3

ANEXA 5. Graficul rambursarii Creditului Ipotecar

LunaDataRataDobndaComisionTotal spre platSold credit

002/06/2015203.00203.0020300.00

102/07/20150.00136.5320.30156.8320300.00

202/08/20150.00141.0820.30161.3820300.00

302/09/20150.00141.0820.30161.3820300.00

402/10/20150.00136.5320.30156.8320300.00

502/11/20150.00141.0820.30161.3820300.00

602/12/20150.00136.5320.30156.8320300.00

702/01/20160.00141.0820.30161.3820300.00

802/02/20160.00141.0820.30161.3820300.00

902/03/20160.00131.9820.30152.2820300.00

1002/04/20160.00141.0820.30161.3820300.00

1102/05/20160.00136.5320.30156.8320300.00

1202/06/20160.00141.0820.30161.3820300.00

1302/07/2016129.68136.5320.17286.3820170.32

1402/08/2016126.03140.1820.04286.2520044.30

1502/09/2016126.90139.3119.92286.1319917.39

1602/10/2016132.25133.9619.79285.9919785.14

1702/11/2016128.70137.5119.66285.8719656.44

1802/12/2016134.01132.2019.52285.7319522.43

1902/01/2017130.53135.6819.39285.6019391.91

2002/02/2017131.44134.7719.26285.4719260.47

2102/03/2017145.30120.9119.12285.3219115.16

2202/04/2017133.36132.8518.98285.1918981.80

2302/05/2017138.54127.6718.84285.0518843.26

2402/06/2017135.25130.9618.71284.9218708.01

2502/07/2017140.38125.8318.57284.7818567.63

2602/08/2017137.17129.0418.43284.6418430.46

2702/09/2017138.12128.0918.29284.5018292.34

2802/10/2017143.18123.0318.15284.3618149.16

2902/11/2017140.07126.1418.01284.2218009.09

3002/12/2017145.08121.1217.86284.0717864.00

3102/01/2018142.06124.1517.72283.9317721.95

3202/02/2018143.04123.1717.58283.7917578.91

3302/03/2018155.86110.3517.42283.6317423.05

3402/04/2018145.12121.0917.28283.4917277.93

3502/05/2018150.00116.2117.13283.3417127.92

3602/06/2018147.17119.0416.98283.1916980.75

3702/07/2018152.00114.2116.83283.0416828.75

3802/08/2018149.25116.9616.68282.8916679.50

3902/09/2018150.29115.9216.53282.7416529.21

4002/10/2018155.04111.1716.37282.5816374.17

4102/11/2018152.41113.8016.22282.4316221.76

4202/12/2018157.11109.1016.06282.2716064.66

4302/01/2019154.56111.6515.91282.1215910.10

4402/02/2019155.64110.5715.75281.9615754.46

4502/03/2019167.3198.9015.59281.8015587.15

4602/04/2019157.88108.3315.43281.6415429.27

4702/05/2019162.44103.7715.27281.4815266.83

4802/06/2019160.11106.1015.11281.3215106.73

4902/07/2019164.61101.6014.94281.1514942.12

5002/08/2019162.36103.8514.78280.9914779.76

5102/09/2019163.49102.7214.62280.8314616.27

5202/10/2019167.9098.3114.45280.6614448.36

5302/11/2019165.79100.4214.28280.4914282.57

5402/12/2019170.1596.0614.11280.3214112.42

5502/01/2020168.1398.0813.94280.1513944.29

5602/02/2020169.3096.9113.77279.9813775.00

5702/03/2020176.6589.5613.60279.8113598.35

5802/04/2020171.7094.5113.43279.6413426.64

5902/05/2020175.9190.3013.25279.4613250.74

6002/06/2020174.1292.0913.08279.2913076.62

6102/07/2020178.2687.9512.90279.1112898.36

6202/08/2020176.5789.6412.72278.9312721.79

6302/09/2020177.7988.4212.54278.7512544.00

6402/10/2020181.8484.3712.36278.5712362.16

6502/11/2020180.2985.9212.18278.3912181.87

6602/12/2020184.2881.9312.00278.2111997.59

6702/01/2021182.8383.3811.81278.0211814.76

6802/02/2021184.1082.1111.63277.8411630.66

6902/03/2021193.2073.0111.44277.6511437.46

7002/04/2021186.7279.4911.25277.4611250.74

7102/05/2021190.5475.6711.06277.2711060.21

7202/06/2021189.3476.8710.87277.0810870.86

7302/07/2021193.0973.1110.68276.8910677.77

7402/08/2021192.0074.2110.49276.7010485.77

7502/09/2021193.3372.8810.29276.5010292.44

7602/10/2021196.9969.2210.10276.3010095.45

7702/11/2021196.0570.169.90276.119899.40

7802/12/2021199.6366.589.70275.919699.77

7902/01/2022198.8067.419.50275.719500.98

8002/02/2022200.1866.039.30275.519300.80

8102/03/2022207.8258.389.09275.309092.98

8202/04/2022203.0163.208.89275.108889.96

8302/05/2022206.4259.798.68274.898683.54

8402/06/2022205.8660.358.48274.698477.68

8502/07/2022209.1957.028.27274.488268.49

8602/08/2022208.7457.478.06274.278059.75

8702/09/2022210.1956.017.85274.067849.55

8802/10/2022213.4252.797.64273.857636.14

8902/11/2022213.1453.077.42273.637423.00

9002/12/2022216.2849.937.21273.427206.72

9102/01/2023216.1250.096.99273.206990.59

9202/02/2023217.6348.586.77272.986772.97

9302/03/2023223.6942.526.55272.766549.27

9402/04/2023220.6945.526.33272.546328.58

9502/05/2023223.6542.566.10272.316104.94

9602/06/2023223.7842.435.88272.095881.16

9702/07/2023226.6539.565.65271.865654.50

9802/08/2023226.9139.305.43271.645427.59

9902/09/2023228.4937.725.20271.415199.10

10002/10/2023231.2434.974.97271.184967.86

10102/11/2023231.6834.534.74270.954736.18

10202/12/2023234.3631.854.50270.714501.82

10302/01/2024234.9231.294.27270.484266.90

10402/02/2024236.5529.654.03270.244030.35

10502/03/2024240.0126.203.79270.003790.34

10602/04/2024239.8726.343.55269.763550.47

10702/05/2024242.3323.883.31269.523308.14

10802/06/2024243.2222.993.06269.273064.93

10902/07/2024245.6020.612.82269.032819.33

11002/08/2024246.6219.592.57268.782572.72

11102/09/2024248.3317.882.32268.532324.39

11202/10/2024250.5815.632.07268.282073.81

11302/11/2024251.8014.411.82268.031822.01

11402/12/2024253.9612.251.57267.781568.06

11502/01/2025255.3110.901.31267.521312.75

11602/02/2025257.099.121.06267.271055.66

11702/03/2025259.586.630.80267.01796.08

11802/04/2025260.685.530.54266.74535.40

11902/05/2025262.613.600.27266.48272.79

12002/06/2025272.791.900.00274.690.00

Total20300.0010124.801666.0132090.82