Comision analiza dosar: 200 Lei

Comision administrare lunar: 0.4 %

Dobanda anuala: 7 %

Dobanda anuala efectiva: 14.44 %

Luna Rata Dobanda Asigurari Comision

Total de

plata

Valoare

credit

0 0 0 0 200.00 200.00111,650.0

0

1 1,559.51 651.29 156.31 446.60 2,813.71110,090.4

9

2 1,568.61 642.19 154.13 440.36 2,805.29108,521.8

8

3 1,577.76 633.04 151.93 434.09 2,796.82106,944.1

2

4 1,586.96 623.84 149.72 427.78 2,788.30105,357.1

6

5 1,596.22 614.58 147.50 421.43 2,779.73103,760.9

4

6 1,605.53 605.27 145.27 415.04 2,771.11102,155.4

0

7 1,614.90 595.91 143.02 408.62 2,762.44100,540.5

1

8 1,624.32 586.49 140.76 402.16 2,753.72 98,916.19

9 1,633.79 577.01 138.48 395.66 2,744.95 97,282.40

10 1,643.32 567.48 136.20 389.13 2,736.13 95,639.07

11 1,652.91 557.89 133.89 382.56 2,727.25 93,986.16

12 1,662.55 548.25 131.58 375.94 2,718.33 92,323.61

13 1,672.25 538.55 129.25 369.29 2,709.35 90,651.36

14 1,682.00 528.80 126.91 362.61 2,700.32 88,969.36

15 1,691.82 518.99 124.56 355.88 2,691.24 87,277.54

16 1,701.68 509.12 122.19 349.11 2,682.10 85,575.86

17 1,711.61 499.19 119.81 342.30 2,672.91 83,864.25

18 1,721.60 489.21 117.41 335.46 2,663.67 82,142.65

19 1,731.64 479.17 115.00 328.57 2,654.37 80,411.01

20 1,741.74 469.06 112.58 321.64 2,645.02 78,669.27

21 1,751.90 458.90 110.14 314.68 2,635.62 76,917.37

22 1,762.12 448.68 107.68 307.67 2,626.16 75,155.25

23 1,772.40 438.41 105.22 300.62 2,616.64 73,382.86

24 1,782.74 428.07 102.74 293.53 2,607.07 71,600.12

25 1,793.14 417.67 100.24 286.40 2,597.44 69,806.98

26 1,803.60 407.21 97.73 279.23 2,587.76 68,003.39

27 1,814.12 396.69 95.20 272.01 2,578.02 66,189.27

28 1,824.70 386.10 92.66 264.76 2,568.23 64,364.57

29 1,835.34 375.46 90.11 257.46 2,558.37 62,529.23

30 1,846.05 364.75 87.54 250.12 2,548.46 60,683.18

31 1,856.82 353.99 84.96 242.73 2,538.49 58,826.36

32 1,867.65 343.15 82.36 235.31 2,528.47 56,958.71

33 1,878.54 332.26 79.74 227.83 2,518.38 55,080.16

34 1,889.50 321.30 77.11 220.32 2,508.24 53,190.66

35 1,900.52 310.28 74.47 212.76 2,498.03 51,290.13

36 1,911.61 299.19 71.81 205.16 2,487.77 49,378.52

37 1,922.76 288.04 69.13 197.51 2,477.45 47,455.76

38 1,933.98 276.83 66.44 189.82 2,467.06 45,521.78

39 1,945.26 265.54 63.73 182.09 2,456.62 43,576.52

40 1,956.61 254.20 61.01 174.31 2,446.12 41,619.91

41 1,968.02 242.78 58.27 166.48 2,435.55 39,651.89

42 1,979.50 231.30 55.51 158.61 2,424.92 37,672.39

43 1,991.05 219.76 52.74 150.69 2,414.23 35,681.34

44 2,002.66 208.14 49.95 142.73 2,403.48 33,678.68

45 2,014.34 196.46 47.15 134.71 2,392.67 31,664.34

46 2,026.10 184.71 44.33 126.66 2,381.79 29,638.24

47 2,037.91 172.89 41.49 118.55 2,370.85 27,600.33

48 2,049.80 161.00 38.64 110.40 2,359.85 25,550.53

49 2,061.76 149.04 35.77 102.20 2,348.78 23,488.77

50 2,073.79 137.02 32.88 93.96 2,337.64 21,414.98

51 2,085.88 124.92 29.98 85.66 2,326.44 19,329.10

52 2,098.05 112.75 27.06 77.32 2,315.18 17,231.05

53 2,110.29 100.51 24.12 68.92 2,303.85 15,120.76

54 2,122.60 88.20 21.17 60.48 2,292.46 12,998.16

55 2,134.98 75.82 18.20 51.99 2,280.99 10,863.18

56 2,147.44 63.37 15.21 43.45 2,269.46 8,715.74

57 2,159.96 50.84 12.20 34.86 2,257.87 6,555.78

58 2,172.56 38.24 9.18 26.22 2,246.21 4,383.22

59 2,185.24 25.57 6.14 17.53 2,234.47 2,197.98

60 2,197.98 12.82 3.08 8.79 2,222.67 0.00

Total:111,650.0

0 20,998.23 5,039.57 14,598.79152,286.5

9