Economisire-Creditare: Grafic de Plata
BCR Locuinte - NewGen 3
- VALOAREA INVESTITIEI: 50 000 lei
- TOTAL SUME DE PLATA: 56 892,4 lei
- Depuneri: 20 500,0 lei
- Suma Acumuata: 25 971,4 lei
- Prime de stat: 5 125,0 lei
- Dobanzi: 1 105,4
GRAFIC DE ECONOMISIRE
| Luna | Depunere | Comision | Dobanda | Prima de stat | Sold economisit | Cifra de evaluare |
|---|---|---|---|---|---|---|
| 21 Oct 2019 | 250,0 | 507,0 | - | - | -257,0 | 0,00 |
| 21 Noi 2019 | 250,0 | - | - | - | -7,0 | -0,00 |
| 21 Dec 2019 | 250,0 | - | - | - | 243,0 | 0,00 |
| 21 Ian 2020 | 250,0 | 28,0 | - | - | 465,0 | 0,00 |
| 21 Feb 2020 | 250,0 | - | - | - | 715,0 | 0,00 |
| 21 Mar 2020 | 250,0 | - | - | 187,5 | 1 152,5 | 0,00 |
| 21 Apr 2020 | 250,0 | - | - | - | 1 402,5 | 0,00 |
| 21 Mai 2020 | 250,0 | - | - | - | 1 652,5 | 0,00 |
| 21 Iun 2020 | 250,0 | - | - | - | 1 902,5 | 0,00 |
| 21 Iul 2020 | 250,0 | - | - | - | 2 152,5 | 0,00 |
| 21 Aug 2020 | 250,0 | - | - | - | 2 402,5 | 0,00 |
| 21 Sep 2020 | 250,0 | - | - | - | 2 652,5 | 0,01 |
| 21 Oct 2020 | 250,0 | - | - | - | 2 902,5 | 0,01 |
| 21 Noi 2020 | 250,0 | - | - | - | 3 152,5 | 0,01 |
| 21 Dec 2020 | 250,0 | - | 15,6 | - | 3 418,1 | 0,01 |
| 21 Ian 2021 | 250,0 | 28,0 | - | - | 3 640,1 | 0,01 |
| 21 Feb 2021 | 250,0 | - | - | - | 3 890,1 | 0,01 |
| 21 Mar 2021 | 250,0 | - | - | 750,0 | 4 890,1 | 0,01 |
| 21 Apr 2021 | 250,0 | - | - | - | 5 140,1 | 0,02 |
| 21 Mai 2021 | 250,0 | - | - | - | 5 390,1 | 0,02 |
| 21 Iun 2021 | 250,0 | - | - | - | 5 640,1 | 0,02 |
| 21 Iul 2021 | 250,0 | - | - | - | 5 890,1 | 0,02 |
| 21 Aug 2021 | 250,0 | - | - | - | 6 140,1 | 0,03 |
| 21 Sep 2021 | 250,0 | - | - | - | 6 390,1 | 0,03 |
| 21 Oct 2021 | 250,0 | - | - | - | 6 640,1 | 0,03 |
| 21 Noi 2021 | 250,0 | - | - | - | 6 890,1 | 0,03 |
| 21 Dec 2021 | 250,0 | - | 48,0 | - | 7 188,1 | 0,04 |
| 21 Ian 2022 | 250,0 | 28,0 | - | - | 7 410,1 | 0,04 |
| 21 Feb 2022 | 250,0 | - | - | - | 7 660,1 | 0,04 |
| 21 Mar 2022 | 250,0 | - | - | 750,0 | 8 660,1 | 0,05 |
| 21 Apr 2022 | 250,0 | - | - | - | 8 910,1 | 0,05 |
| 21 Mai 2022 | 250,0 | - | - | - | 9 160,1 | 0,05 |
| 21 Iun 2022 | 250,0 | - | - | - | 9 410,1 | 0,06 |
| 21 Iul 2022 | 250,0 | - | - | - | 9 660,1 | 0,06 |
| 21 Aug 2022 | 250,0 | - | - | - | 9 910,1 | 0,07 |
| 21 Sep 2022 | 250,0 | - | - | - | 10 160,1 | 0,07 |
| 21 Oct 2022 | 250,0 | - | - | - | 10 410,1 | 0,07 |
| 21 Noi 2022 | 250,0 | - | - | - | 10 660,1 | 0,08 |
| 21 Dec 2022 | 250,0 | - | 81,9 | - | 10 992,0 | 0,08 |
| 21 Ian 2023 | 250,0 | 28,0 | - | - | 11 214,0 | 0,09 |
| 21 Feb 2023 | 250,0 | - | - | - | 11 464,0 | 0,09 |
| 21 Mar 2023 | 250,0 | - | - | 750,0 | 12 464,0 | 0,10 |
| 21 Apr 2023 | 250,0 | - | - | - | 12 714,0 | 0,10 |
| 21 Mai 2023 | 250,0 | - | - | - | 12 964,0 | 0,11 |
| 21 Iun 2023 | 250,0 | - | - | - | 13 214,0 | 0,11 |
| 21 Iul 2023 | 250,0 | - | - | - | 13 464,0 | 0,12 |
| 21 Aug 2023 | 250,0 | - | - | - | 13 714,0 | 0,12 |
| 21 Sep 2023 | 250,0 | - | - | - | 13 964,0 | 0,13 |
| 21 Oct 2023 | 250,0 | - | - | - | 14 214,0 | 0,14 |
| 21 Noi 2023 | 250,0 | - | - | - | 14 464,0 | 0,14 |
| 21 Dec 2023 | 250,0 | - | 116,1 | - | 14 830,1 | 0,15 |
| 21 Ian 2024 | 250,0 | 28,0 | - | - | 15 052,1 | 0,15 |
| 21 Feb 2024 | 250,0 | - | - | - | 15 302,1 | 0,16 |
| 21 Mar 2024 | 250,0 | - | - | 750,0 | 16 302,1 | 0,17 |
| 21 Apr 2024 | 250,0 | - | - | - | 16 552,1 | 0,17 |
| 21 Mai 2024 | 250,0 | - | - | - | 16 802,1 | 0,18 |
| 21 Iun 2024 | 250,0 | - | - | - | 17 052,1 | 0,19 |
| 21 Iul 2024 | 250,0 | - | - | - | 17 302,1 | 0,19 |
| 21 Aug 2024 | 250,0 | - | - | - | 17 552,1 | 0,20 |
| 21 Sep 2024 | 250,0 | - | - | - | 17 802,1 | 0,21 |
| 21 Oct 2024 | 250,0 | - | - | - | 18 052,1 | 0,22 |
| 21 Noi 2024 | 250,0 | - | - | - | 18 302,1 | 0,22 |
| 21 Dec 2024 | 250,0 | - | 150,7 | - | 18 702,8 | 0,23 |
| 21 Ian 2025 | 250,0 | 28,0 | - | - | 18 924,8 | 0,24 |
| 21 Feb 2025 | 250,0 | - | - | - | 19 174,8 | 0,25 |
| 21 Mar 2025 | 250,0 | - | - | 750,0 | 20 174,8 | 0,26 |
| 21 Apr 2025 | 250,0 | - | - | - | 20 424,8 | 0,26 |
| 21 Mai 2025 | 250,0 | - | - | - | 20 674,8 | 0,27 |
| 21 Iun 2025 | 250,0 | - | - | - | 20 924,8 | 0,28 |
| 21 Iul 2025 | 250,0 | - | - | - | 21 174,8 | 0,29 |
| 21 Aug 2025 | 250,0 | - | - | - | 21 424,8 | 0,30 |
| 21 Sep 2025 | 250,0 | - | - | - | 21 674,8 | 0,31 |
| 21 Oct 2025 | 250,0 | - | - | - | 21 924,8 | 0,32 |
| 21 Noi 2025 | 250,0 | - | - | - | 22 174,8 | 0,32 |
| 21 Dec 2025 | 250,0 | - | 185,5 | - | 22 610,3 | 0,33 |
| 21 Ian 2026 | 250,0 | 28,0 | - | - | 22 832,3 | 0,34 |
| 21 Feb 2026 | 250,0 | - | - | - | 23 082,3 | 0,35 |
| 21 Mar 2026 | 250,0 | - | - | 750,0 | 24 082,3 | 0,36 |
| 21 Apr 2026 | 250,0 | - | - | - | 24 332,3 | 0,37 |
| 21 Mai 2026 | 250,0 | - | - | - | 24 582,3 | 0,38 |
| 21 Iun 2026 | 250,0 | - | - | - | 24 832,3 | 0,39 |
| 21 Iul 2026 | 250,0 | - | - | - | 25 082,3 | 0,40 |
| 21 Aug 2026 | - | - | - | - | 25 082,3 | 0,41 |
| 21 Sep 2026 | - | - | - | - | 25 082,3 | 0,42 |
| 21 Oct 2026 | - | - | - | - | 25 082,3 | 0,43 |
| 21 Noi 2026 | - | - | - | - | 25 082,3 | 0,44 |
| 21 Dec 2026 | - | - | 218,8 | - | 25 301,1 | 0,45 |
| 21 Ian 2027 | - | 28,0 | - | - | 25 273,1 | 0,46 |
| 21 Feb 2027 | - | - | - | - | 25 273,1 | 0,47 |
| 21 Mar 2027 | - | - | - | 437,5 | 25 710,6 | 0,49 |
| 21 Apr 2027 | - | - | - | - | 25 710,6 | 0,50 |
| 21 Mai 2027 | - | - | - | - | 25 710,6 | 0,51 |
| 21 Iun 2027 | - | - | - | - | 25 710,6 | 0,52 |
| 21 Iul 2027 | - | - | - | - | 25 710,6 | 0,53 |
| 21 Aug 2027 | - | - | - | - | 25 710,6 | 0,54 |
| 21 Sep 2027 | - | - | - | - | 25 710,6 | 0,55 |
| 21 Oct 2027 | - | - | - | - | 25 710,6 | 0,56 |
| 21 Noi 2027 | - | - | - | - | 25 710,6 | 0,57 |
| 21 Dec 2027 | - | - | 230,4 | - | 25 941,1 | 0,58 |
| 21 Ian 2028 | - | 28,0 | - | - | 25 913,1 | 0,59 |
| 21 Feb 2028 | - | - | - | - | 25 913,1 | 0,60 |
| 21 Mar 2028 | - | - | 58,3 | - | 25 971,4 | 0,61 |
| Luna | Depunere | Comision | Dobanda | Prima de stat | Sold economisit | Cifra de evaluare |
| Total | 20 500,0 | 759,0 | 1 105,4 | 5 125,0 |
GRAFIC DE CREDITARE
| Luna | Prima de stat | Dobanda | Principal | Comision | Rata lunara | Sold credit |
|---|---|---|---|---|---|---|
| 21 Mar 2028 | - | - | - | 600,0 | - | 24 028,6 |
| 21 Apr 2028 | - | 100,1 | 89,9 | 12,0 | 202,0 | 23 938,7 |
| 21 Mai 2028 | - | 99,7 | 90,2 | 12,0 | 202,0 | 23 848,5 |
| 21 Iun 2028 | - | 99,4 | 90,6 | 12,0 | 202,0 | 23 757,9 |
| 21 Iul 2028 | - | 99,0 | 91,0 | 12,0 | 202,0 | 23 666,9 |
| 21 Aug 2028 | - | 98,6 | 91,4 | 12,0 | 202,0 | 23 575,5 |
| 21 Sep 2028 | - | 98,2 | 91,8 | 12,0 | 202,0 | 23 483,8 |
| 21 Oct 2028 | - | 97,8 | 92,1 | 12,0 | 202,0 | 23 391,6 |
| 21 Noi 2028 | - | 97,5 | 92,5 | 12,0 | 202,0 | 23 299,1 |
| 21 Dec 2028 | - | 97,1 | 92,9 | 12,0 | 202,0 | 23 206,2 |
| 21 Ian 2029 | - | 96,7 | 93,3 | 12,0 | 202,0 | 23 112,9 |
| 21 Feb 2029 | - | 96,3 | 93,7 | 12,0 | 202,0 | 23 019,2 |
| 21 Mar 2029 | - | 95,9 | 94,1 | 12,0 | 202,0 | 22 925,2 |
| 21 Apr 2029 | - | 95,5 | 94,5 | 12,0 | 202,0 | 22 830,7 |
| 21 Mai 2029 | - | 95,1 | 94,9 | 12,0 | 202,0 | 22 735,8 |
| 21 Iun 2029 | - | 94,7 | 95,3 | 12,0 | 202,0 | 22 640,6 |
| 21 Iul 2029 | - | 94,3 | 95,6 | 12,0 | 202,0 | 22 544,9 |
| 21 Aug 2029 | - | 93,9 | 96,0 | 12,0 | 202,0 | 22 448,9 |
| 21 Sep 2029 | - | 93,5 | 96,4 | 12,0 | 202,0 | 22 352,4 |
| 21 Oct 2029 | - | 93,1 | 96,9 | 12,0 | 202,0 | 22 255,6 |
| 21 Noi 2029 | - | 92,7 | 97,3 | 12,0 | 202,0 | 22 158,3 |
| 21 Dec 2029 | - | 92,3 | 97,7 | 12,0 | 202,0 | 22 060,7 |
| 21 Ian 2030 | - | 91,9 | 98,1 | 12,0 | 202,0 | 21 962,6 |
| 21 Feb 2030 | - | 91,5 | 98,5 | 12,0 | 202,0 | 21 864,1 |
| 21 Mar 2030 | - | 91,1 | 98,9 | 12,0 | 202,0 | 21 765,2 |
| 21 Apr 2030 | - | 90,7 | 99,3 | 12,0 | 202,0 | 21 665,9 |
| 21 Mai 2030 | - | 90,3 | 99,7 | 12,0 | 202,0 | 21 566,2 |
| 21 Iun 2030 | - | 89,9 | 100,1 | 12,0 | 202,0 | 21 466,1 |
| 21 Iul 2030 | - | 89,4 | 100,5 | 12,0 | 202,0 | 21 365,6 |
| 21 Aug 2030 | - | 89,0 | 101,0 | 12,0 | 202,0 | 21 264,6 |
| 21 Sep 2030 | - | 88,6 | 101,4 | 12,0 | 202,0 | 21 163,2 |
| 21 Oct 2030 | - | 88,2 | 101,8 | 12,0 | 202,0 | 21 061,4 |
| 21 Noi 2030 | - | 87,8 | 102,2 | 12,0 | 202,0 | 20 959,2 |
| 21 Dec 2030 | - | 87,3 | 102,7 | 12,0 | 202,0 | 20 856,5 |
| 21 Ian 2031 | - | 86,9 | 103,1 | 12,0 | 202,0 | 20 753,4 |
| 21 Feb 2031 | - | 86,5 | 103,5 | 12,0 | 202,0 | 20 649,9 |
| 21 Mar 2031 | - | 86,0 | 103,9 | 12,0 | 202,0 | 20 546,0 |
| 21 Apr 2031 | - | 85,6 | 104,4 | 12,0 | 202,0 | 20 441,6 |
| 21 Mai 2031 | - | 85,2 | 104,8 | 12,0 | 202,0 | 20 336,8 |
| 21 Iun 2031 | - | 84,7 | 105,2 | 12,0 | 202,0 | 20 231,5 |
| 21 Iul 2031 | - | 84,3 | 105,7 | 12,0 | 202,0 | 20 125,9 |
| 21 Aug 2031 | - | 83,9 | 106,1 | 12,0 | 202,0 | 20 019,7 |
| 21 Sep 2031 | - | 83,4 | 106,6 | 12,0 | 202,0 | 19 913,2 |
| 21 Oct 2031 | - | 83,0 | 107,0 | 12,0 | 202,0 | 19 806,1 |
| 21 Noi 2031 | - | 82,5 | 107,5 | 12,0 | 202,0 | 19 698,7 |
| 21 Dec 2031 | - | 82,1 | 107,9 | 12,0 | 202,0 | 19 590,8 |
| 21 Ian 2032 | - | 81,6 | 108,4 | 12,0 | 202,0 | 19 482,4 |
| 21 Feb 2032 | - | 81,2 | 108,8 | 12,0 | 202,0 | 19 373,6 |
| 21 Mar 2032 | - | 80,7 | 109,3 | 12,0 | 202,0 | 19 264,3 |
| 21 Apr 2032 | - | 80,3 | 109,7 | 12,0 | 202,0 | 19 154,6 |
| 21 Mai 2032 | - | 79,8 | 110,2 | 12,0 | 202,0 | 19 044,5 |
| 21 Iun 2032 | - | 79,4 | 110,6 | 12,0 | 202,0 | 18 933,8 |
| 21 Iul 2032 | - | 78,9 | 111,1 | 12,0 | 202,0 | 18 822,7 |
| 21 Aug 2032 | - | 78,4 | 111,6 | 12,0 | 202,0 | 18 711,2 |
| 21 Sep 2032 | - | 78,0 | 112,0 | 12,0 | 202,0 | 18 599,1 |
| 21 Oct 2032 | - | 77,5 | 112,5 | 12,0 | 202,0 | 18 486,7 |
| 21 Noi 2032 | - | 77,0 | 113,0 | 12,0 | 202,0 | 18 373,7 |
| 21 Dec 2032 | - | 76,6 | 113,4 | 12,0 | 202,0 | 18 260,3 |
| 21 Ian 2033 | - | 76,1 | 113,9 | 12,0 | 202,0 | 18 146,4 |
| 21 Feb 2033 | - | 75,6 | 114,4 | 12,0 | 202,0 | 18 032,0 |
| 21 Mar 2033 | - | 75,1 | 114,9 | 12,0 | 202,0 | 17 917,1 |
| 21 Apr 2033 | - | 74,7 | 115,3 | 12,0 | 202,0 | 17 801,8 |
| 21 Mai 2033 | - | 74,2 | 115,8 | 12,0 | 202,0 | 17 686,0 |
| 21 Iun 2033 | - | 73,7 | 116,3 | 12,0 | 202,0 | 17 569,7 |
| 21 Iul 2033 | - | 73,2 | 116,8 | 12,0 | 202,0 | 17 452,9 |
| 21 Aug 2033 | - | 72,7 | 117,3 | 12,0 | 202,0 | 17 335,7 |
| 21 Sep 2033 | - | 72,2 | 117,8 | 12,0 | 202,0 | 17 217,9 |
| 21 Oct 2033 | - | 71,7 | 118,2 | 12,0 | 202,0 | 17 099,7 |
| 21 Noi 2033 | - | 71,2 | 118,7 | 12,0 | 202,0 | 16 980,9 |
| 21 Dec 2033 | - | 70,8 | 119,2 | 12,0 | 202,0 | 16 861,7 |
| 21 Ian 2034 | - | 70,3 | 119,7 | 12,0 | 202,0 | 16 742,0 |
| 21 Feb 2034 | - | 69,8 | 120,2 | 12,0 | 202,0 | 16 621,7 |
| 21 Mar 2034 | - | 69,3 | 120,7 | 12,0 | 202,0 | 16 501,0 |
| 21 Apr 2034 | - | 68,8 | 121,2 | 12,0 | 202,0 | 16 379,8 |
| 21 Mai 2034 | - | 68,2 | 121,7 | 12,0 | 202,0 | 16 258,0 |
| 21 Iun 2034 | - | 67,7 | 122,2 | 12,0 | 202,0 | 16 135,8 |
| 21 Iul 2034 | - | 67,2 | 122,8 | 12,0 | 202,0 | 16 013,0 |
| 21 Aug 2034 | - | 66,7 | 123,3 | 12,0 | 202,0 | 15 889,8 |
| 21 Sep 2034 | - | 66,2 | 123,8 | 12,0 | 202,0 | 15 766,0 |
| 21 Oct 2034 | - | 65,7 | 124,3 | 12,0 | 202,0 | 15 641,7 |
| 21 Noi 2034 | - | 65,2 | 124,8 | 12,0 | 202,0 | 15 516,9 |
| 21 Dec 2034 | - | 64,7 | 125,3 | 12,0 | 202,0 | 15 391,6 |
| 21 Ian 2035 | - | 64,1 | 125,9 | 12,0 | 202,0 | 15 265,7 |
| 21 Feb 2035 | - | 63,6 | 126,4 | 12,0 | 202,0 | 15 139,3 |
| 21 Mar 2035 | - | 63,1 | 126,9 | 12,0 | 202,0 | 15 012,4 |
| 21 Apr 2035 | - | 62,6 | 127,4 | 12,0 | 202,0 | 14 885,0 |
| 21 Mai 2035 | - | 62,0 | 128,0 | 12,0 | 202,0 | 14 757,0 |
| 21 Iun 2035 | - | 61,5 | 128,5 | 12,0 | 202,0 | 14 628,5 |
| 21 Iul 2035 | - | 61,0 | 129,0 | 12,0 | 202,0 | 14 499,5 |
| 21 Aug 2035 | - | 60,4 | 129,6 | 12,0 | 202,0 | 14 369,9 |
| 21 Sep 2035 | - | 59,9 | 130,1 | 12,0 | 202,0 | 14 239,8 |
| 21 Oct 2035 | - | 59,3 | 130,7 | 12,0 | 202,0 | 14 109,2 |
| 21 Noi 2035 | - | 58,8 | 131,2 | 12,0 | 202,0 | 13 978,0 |
| 21 Dec 2035 | - | 58,2 | 131,7 | 12,0 | 202,0 | 13 846,2 |
| 21 Ian 2036 | - | 57,7 | 132,3 | 12,0 | 202,0 | 13 713,9 |
| 21 Feb 2036 | - | 57,1 | 132,8 | 12,0 | 202,0 | 13 581,1 |
| 21 Mar 2036 | - | 56,6 | 133,4 | 12,0 | 202,0 | 13 447,7 |
| 21 Apr 2036 | - | 56,0 | 134,0 | 12,0 | 202,0 | 13 313,7 |
| 21 Mai 2036 | - | 55,5 | 134,5 | 12,0 | 202,0 | 13 179,2 |
| 21 Iun 2036 | - | 54,9 | 135,1 | 12,0 | 202,0 | 13 044,1 |
| 21 Iul 2036 | - | 54,4 | 135,6 | 12,0 | 202,0 | 12 908,5 |
| 21 Aug 2036 | - | 53,8 | 136,2 | 12,0 | 202,0 | 12 772,3 |
| 21 Sep 2036 | - | 53,2 | 136,8 | 12,0 | 202,0 | 12 635,5 |
| 21 Oct 2036 | - | 52,6 | 137,3 | 12,0 | 202,0 | 12 498,2 |
| 21 Noi 2036 | - | 52,1 | 137,9 | 12,0 | 202,0 | 12 360,3 |
| 21 Dec 2036 | - | 51,5 | 138,5 | 12,0 | 202,0 | 12 221,8 |
| 21 Ian 2037 | - | 50,9 | 139,1 | 12,0 | 202,0 | 12 082,7 |
| 21 Feb 2037 | - | 50,3 | 139,6 | 12,0 | 202,0 | 11 943,1 |
| 21 Mar 2037 | - | 49,8 | 140,2 | 12,0 | 202,0 | 11 802,9 |
| 21 Apr 2037 | - | 49,2 | 140,8 | 12,0 | 202,0 | 11 662,1 |
| 21 Mai 2037 | - | 48,6 | 141,4 | 12,0 | 202,0 | 11 520,7 |
| 21 Iun 2037 | - | 48,0 | 142,0 | 12,0 | 202,0 | 11 378,7 |
| 21 Iul 2037 | - | 47,4 | 142,6 | 12,0 | 202,0 | 11 236,1 |
| 21 Aug 2037 | - | 46,8 | 143,2 | 12,0 | 202,0 | 11 093,0 |
| 21 Sep 2037 | - | 46,2 | 143,8 | 12,0 | 202,0 | 10 949,2 |
| 21 Oct 2037 | - | 45,6 | 144,4 | 12,0 | 202,0 | 10 804,8 |
| 21 Noi 2037 | - | 45,0 | 145,0 | 12,0 | 202,0 | 10 659,9 |
| 21 Dec 2037 | - | 44,4 | 145,6 | 12,0 | 202,0 | 10 514,3 |
| 21 Ian 2038 | - | 43,8 | 146,2 | 12,0 | 202,0 | 10 368,1 |
| 21 Feb 2038 | - | 43,2 | 146,8 | 12,0 | 202,0 | 10 221,3 |
| 21 Mar 2038 | - | 42,6 | 147,4 | 12,0 | 202,0 | 10 073,9 |
| 21 Apr 2038 | - | 42,0 | 148,0 | 12,0 | 202,0 | 9 925,9 |
| 21 Mai 2038 | - | 41,4 | 148,6 | 12,0 | 202,0 | 9 777,3 |
| 21 Iun 2038 | - | 40,7 | 149,2 | 12,0 | 202,0 | 9 628,1 |
| 21 Iul 2038 | - | 40,1 | 149,9 | 12,0 | 202,0 | 9 478,2 |
| 21 Aug 2038 | - | 39,5 | 150,5 | 12,0 | 202,0 | 9 327,7 |
| 21 Sep 2038 | - | 38,9 | 151,1 | 12,0 | 202,0 | 9 176,6 |
| 21 Oct 2038 | - | 38,2 | 151,7 | 12,0 | 202,0 | 9 024,8 |
| 21 Noi 2038 | - | 37,6 | 152,4 | 12,0 | 202,0 | 8 872,4 |
| 21 Dec 2038 | - | 37,0 | 153,0 | 12,0 | 202,0 | 8 719,4 |
| 21 Ian 2039 | - | 36,3 | 153,7 | 12,0 | 202,0 | 8 565,8 |
| 21 Feb 2039 | - | 35,7 | 154,3 | 12,0 | 202,0 | 8 411,5 |
| 21 Mar 2039 | - | 35,0 | 154,9 | 12,0 | 202,0 | 8 256,5 |
| 21 Apr 2039 | - | 34,4 | 155,6 | 12,0 | 202,0 | 8 100,9 |
| 21 Mai 2039 | - | 33,8 | 156,2 | 12,0 | 202,0 | 7 944,7 |
| 21 Iun 2039 | - | 33,1 | 156,9 | 12,0 | 202,0 | 7 787,8 |
| 21 Iul 2039 | - | 32,4 | 157,5 | 12,0 | 202,0 | 7 630,3 |
| 21 Aug 2039 | - | 31,8 | 158,2 | 12,0 | 202,0 | 7 472,1 |
| 21 Sep 2039 | - | 31,1 | 158,9 | 12,0 | 202,0 | 7 313,3 |
| 21 Oct 2039 | - | 30,5 | 159,5 | 12,0 | 202,0 | 7 153,7 |
| 21 Noi 2039 | - | 29,8 | 160,2 | 12,0 | 202,0 | 6 993,6 |
| 21 Dec 2039 | - | 29,1 | 160,8 | 12,0 | 202,0 | 6 832,7 |
| 21 Ian 2040 | - | 28,5 | 161,5 | 12,0 | 202,0 | 6 671,2 |
| 21 Feb 2040 | - | 27,8 | 162,2 | 12,0 | 202,0 | 6 509,0 |
| 21 Mar 2040 | - | 27,1 | 162,9 | 12,0 | 202,0 | 6 346,1 |
| 21 Apr 2040 | - | 26,4 | 163,5 | 12,0 | 202,0 | 6 182,6 |
| 21 Mai 2040 | - | 25,8 | 164,2 | 12,0 | 202,0 | 6 018,4 |
| 21 Iun 2040 | - | 25,1 | 164,9 | 12,0 | 202,0 | 5 853,5 |
| 21 Iul 2040 | - | 24,4 | 165,6 | 12,0 | 202,0 | 5 687,9 |
| 21 Aug 2040 | - | 23,7 | 166,3 | 12,0 | 202,0 | 5 521,6 |
| 21 Sep 2040 | - | 23,0 | 167,0 | 12,0 | 202,0 | 5 354,6 |
| 21 Oct 2040 | - | 22,3 | 167,7 | 12,0 | 202,0 | 5 186,9 |
| 21 Noi 2040 | - | 21,6 | 168,4 | 12,0 | 202,0 | 5 018,6 |
| 21 Dec 2040 | - | 20,9 | 169,1 | 12,0 | 202,0 | 4 849,5 |
| 21 Ian 2041 | - | 20,2 | 169,8 | 12,0 | 202,0 | 4 679,7 |
| 21 Feb 2041 | - | 19,5 | 170,5 | 12,0 | 202,0 | 4 509,2 |
| 21 Mar 2041 | - | 18,8 | 171,2 | 12,0 | 202,0 | 4 338,0 |
| 21 Apr 2041 | - | 18,1 | 171,9 | 12,0 | 202,0 | 4 166,1 |
| 21 Mai 2041 | - | 17,4 | 172,6 | 12,0 | 202,0 | 3 993,5 |
| 21 Iun 2041 | - | 16,6 | 173,3 | 12,0 | 202,0 | 3 820,1 |
| 21 Iul 2041 | - | 15,9 | 174,1 | 12,0 | 202,0 | 3 646,1 |
| 21 Aug 2041 | - | 15,2 | 174,8 | 12,0 | 202,0 | 3 471,3 |
| 21 Sep 2041 | - | 14,5 | 175,5 | 12,0 | 202,0 | 3 295,8 |
| 21 Oct 2041 | - | 13,7 | 176,3 | 12,0 | 202,0 | 3 119,5 |
| 21 Noi 2041 | - | 13,0 | 177,0 | 12,0 | 202,0 | 2 942,5 |
| 21 Dec 2041 | - | 12,3 | 177,7 | 12,0 | 202,0 | 2 764,8 |
| 21 Ian 2042 | - | 11,5 | 178,5 | 12,0 | 202,0 | 2 586,3 |
| 21 Feb 2042 | - | 10,8 | 179,2 | 12,0 | 202,0 | 2 407,1 |
| 21 Mar 2042 | - | 10,0 | 180,0 | 12,0 | 202,0 | 2 227,2 |
| 21 Apr 2042 | - | 9,3 | 180,7 | 12,0 | 202,0 | 2 046,4 |
| 21 Mai 2042 | - | 8,5 | 181,5 | 12,0 | 202,0 | 1 865,0 |
| 21 Iun 2042 | - | 7,8 | 182,2 | 12,0 | 202,0 | 1 682,8 |
| 21 Iul 2042 | - | 7,0 | 183,0 | 12,0 | 202,0 | 1 499,8 |
| 21 Aug 2042 | - | 6,2 | 183,7 | 12,0 | 202,0 | 1 316,1 |
| 21 Sep 2042 | - | 5,5 | 184,5 | 12,0 | 202,0 | 1 131,6 |
| 21 Oct 2042 | - | 4,7 | 185,3 | 12,0 | 202,0 | 946,3 |
| 21 Noi 2042 | - | 3,9 | 186,0 | 12,0 | 202,0 | 760,2 |
| 21 Dec 2042 | - | 3,2 | 186,8 | 12,0 | 202,0 | 573,4 |
| 21 Ian 2043 | - | 2,4 | 187,6 | 12,0 | 202,0 | 385,8 |
| 21 Feb 2043 | - | 1,6 | 188,4 | 12,0 | 202,0 | 197,5 |
| 21 Mar 2043 | - | 0,8 | 189,2 | 12,0 | 202,0 | 8,3 |
| 21 Apr 2043 | - | 0,0 | 8,3 | 12,0 | 20,3 | 0,0 |
| 21 Mai 2043 | - | 0,0 | 0,0 | 12,0 | 12,0 | - |
| Luna | Prima de stat | Dobanda | Principal | Comision | Rata lunara | Sold credit |
| Total | 0,0 | 10 177,1 | 24 028,6 | 2 786,6 | 36 392,4 |