Banca ANr. Crt.Suma de rambursatAmortismentDobandaRataSuma ramasa1128349591.471176.531768127757.532127757.53596.891171.111768127160.643127160.64602.361165.641768126558.284126558.28607.881160.121768125950.45125950.4613.451154.551768125336.956125336.95619.081148.921768124717.877124717.87624.751143.251768124093.128124093.12630.481137.521768123462.649123462.64636.261131.741768122826.3810122826.38642.091125.911768122184.2911122184.29647.981120.021768121536.3112121536.31653.921114.081768120882.39Total7466.6113749.3921216Gradul de indatorare=30% * 9873 = 2961,9Suma sustinuta= Grad indatorare - Z= 2961,9 - 1234,13= 1727.11

Banca BNr. Crt.Suma de rambursatAmortismentDobandaRataSuma ramasaComision lunarTotal de plata182329337.36891.91229.2681991.64246.991476.25281991.64341.02888.241229.2681650.62245.971475.23381650.62344.71884.551229.2681305.91244.951474.21481305.91348.45880.811229.2680957.46243.921473.18580957.46352.22877.041229.2680605.24242.871472.13680605.24356.04873.221229.2680249.2241.821471.08780249.2359.89869.371229.2679889.31240.751470.01879889.31363.79865.471229.2679525.52239.671468.93979525.52367.73861.531229.2679157.79238.581467.841079157.79371.72857.541229.2678786.07237.471466.731178786.07375.74853.521229.2678410.33236.361465.621278410.33379.81849.451229.2678030.52235.231464.49Total4298.4810452.6414751.122894.5817645.7Gradul de indatorare=50% * 9873 = 4936.5Suma sustinuta= Grad indatorare - Z= 4936.5 - 1234,13= 3702.37

Banca CNr. Crt.Suma de rambursatAmortismentDobandaRataSuma ramasaComision lunarTotal de plata182329308.35994.811303.1682020.6582.331385.49282020.65312.08991.081303.1681708.5782.021385.18381708.57315.85987.311303.1681392.7281.711384.87481392.72319.66983.51303.1681073.0681.391384.55581073.06323.53979.631303.1680749.5381.071384.23680749.53327.44975.721303.1680422.0980.751383.91780422.09331.39971.771303.1680090.780.421383.58880090.7335.4967.761303.1679755.380.091383.25979755.3339.45963.711303.1679415.8579.761382.921079415.85343.55959.611303.1679072.379.421382.581179072.3347.7955.461303.1678724.679.071382.231278724.6351.9951.261303.1678372.778.721381.88Total3956.311681.6215637.92966.7516604.67Gradul de indatorare=60% * 9873 = 5923.8Suma sustinuta= Grad indatorare - Z= 5923.8 - 1234,13= 4689.67

Punctul CDataRulajSoldDobandaProcent1 ianuarie2374.882374.882.08208104480.000876715 ianuarie63338707.887.63428547480.000876719 ianuarie-1583.257124.6314.05406437450.001972602718 ianuarie-1583.255541.382.42909772540.000438356120 ianuarie-1385.494155.896.37615968690.001534246527 ianuarie-1583.252572.642.81933147870.001095890431 ian35.39501978512608.035019785135.39501978511 februarie02608.03501978512.28649038220.000876715 februarie63338941.03501978517.83869481220.000876719 februarie-1583.257357.785019785114.5139865960.001972602718 februarie-1583.255774.53501978512.53130265060.000438356120 februarie-1385.184389.35501978516.73435257640.001534246527 februarie-1583.252806.10501978511.23007325270.000438356128 februarie35.13490027012841.239920055135.13490027011 martie02841.23992005512.49094345030.000876712841.239920055105 martie63339174.23992005518.04314788030.000876719 martie-1583.257590.989920055114.9740072120.001972602718 martie-1583.256007.73992005512.63352944120.000438356120 martie-1384.874622.86992005517.09262199480.001534246527 martie-1583.253039.61992005513.331090290.001095890431 martie38.56534026863078.185260323738.56534026861 aprilie03078.18526032372.69867579960.000876715 aprilie63339411.18526032378.25088022960.000876719 aprilie-1583.257827.935260323715.44140622990.001972602718 aprilie-1583.256244.68526032372.73739587640.000438356120 aprilie-1384.554860.13526032377.45664551270.001534246527 aprilie-1583.253276.88526032372.87287807660.0008767130 aprilie39.45788172483316.343142048539.45788172481 mai03316.34314204852.90747119610.000876715 mai63339649.34314204858.45967562610.000876719 mai-1583.258066.093142048515.91119711050.001972602718 mai-1583.256482.84314204852.84179383670.000438356120 mai-1384.235098.61314204857.8225293680.001534246527 mai-1583.253515.36314204853.85245271990.001095890431 mai41.79511985723557.158261905741.79511985721 iunie03557.15826190573.11859621980.000876715 iunie63339890.15826190578.67080064980.000876719 iunie-1583.258306.908261905716.38622966610.001972602718 iunie-1583.256723.65826190572.94735661340.000438356120 iunie-1383.915339.74826190578.19249008170.001534246527 iunie-1583.253756.49826190573.29335959120.0008767130 iunie42.6088328223799.107094727742.60883282230 iunie cumpara televizorul-1583.252215.85709472771 iulie02215.85709472771.94266407350.000876715 iulie63338548.85709472777.49486850350.000876719 iulie-1583.256965.607094727713.74037536220.001972602718 iulie-1583.255382.35709472772.35938906490.000438356120 iulie-1383.583998.77709472776.13510976190.001534246527 iulie-1583.252415.52709472772.64715295410.001095890431 iulie34.319559722449.846654447734.319559721-Aug02449.84665444772.14780506040.000876715-Aug63338782.84665444777.70000949040.000876719-Aug-1583.257199.596654447714.20194379950.001972602718-Aug-1583.255616.34665444772.46195981570.000438356120-Aug-1383.254233.09665444776.49461372620.001534246527-Aug-1583.252649.84665444772.90394151010.001095890431-Aug35.91027340232685.7569278535.91027340231 septembrie02685.756927852.35462995620.000876715 septembrie63339018.756927857.90683438620.000876719 septembrie-1583.257435.5069278514.66730104170.001972602718 septembrie-1583.255852.256927852.56537252310.000438356120 septembrie-1382.924469.336927856.85706453890.001534246527 septembrie-1583.252886.086927852.53026127050.0008767130 septembrie36.88146371672922.968391566736.88146371671 octombrie02922.96839156672.56259561860.000876715 octombrie63339255.96839156678.11480004860.000876719 octombrie-1583.257672.718391566715.13522501550.001972602718 octombrie-1583.256089.46839156672.66935561520.000438356120 octombrie-1382.584706.88839156677.22152704070.001534246527 octombrie-1583.253123.63839156673.42316532640.001095890431 octombrie39.12666866493162.765060231639.12666866491 noiembrie03162.76506023162.7728277560.000876715 noiembrie63339495.76506023168.3250321860.000876719 noiembrie-1583.257912.515060231615.60824857160.001972602718 noiembrie-1583.256329.26506023162.77447194770.000438356120 noiembrie-1382.234947.03506023167.58997122650.001534246527 noiembrie-1583.253363.78506023162.94906400020.0008767130 noiembrie40.01961568793403.804675919540.01961568791 decembrie03403.80467591952.98414959740.000876715 decembrie63339736.80467591958.53635402740.000876719 decembrie-1583.258153.554675919516.08372396830.001972602718 decembrie-1583.256570.30467591952.88013313350.000438356120 decembrie-1381.885188.42467591957.96032239950.001534246527 decembrie-1583.253605.17467591953.95087631770.001095890431 decembrie42.39555944393647.570235363442.3955594439