Economisire-Creditare: Grafic de Plata
BCR Locuinte - NewGen 3
- VALOAREA INVESTITIEI: 50 000 lei
- TOTAL SUME DE PLATA: 56 884,2 lei
- Depuneri: 20 500,0 lei
- Suma Acumuata: 25 969,7 lei
- Prime de stat: 5 125,0 lei
- Dobanzi: 1 106,0
GRAFIC DE ECONOMISIRE
| Luna | Depunere | Comision | Dobanda | Prima de stat | Sold economisit | Cifra de evaluare |
|---|---|---|---|---|---|---|
| 30 Sep 2023 | 250,0 | 509,3 | - | - | -259,3 | 0,00 |
| 30 Oct 2023 | 250,0 | - | - | - | -9,3 | 0,00 |
| 30 Noi 2023 | 250,0 | - | - | - | 240,7 | 0,00 |
| 30 Dec 2023 | 250,0 | - | 0,2 | - | 490,8 | 0,00 |
| 30 Ian 2024 | 250,0 | 28,0 | - | - | 712,8 | 0,00 |
| 01 Mar 2024 | 250,0 | - | - | 250,0 | 1 212,8 | 0,00 |
| 01 Apr 2024 | 250,0 | - | - | - | 1 462,8 | 0,00 |
| 01 Mai 2024 | 250,0 | - | - | - | 1 712,8 | 0,00 |
| 01 Iun 2024 | 250,0 | - | - | - | 1 962,8 | 0,00 |
| 01 Iul 2024 | 250,0 | - | - | - | 2 212,8 | 0,00 |
| 01 Aug 2024 | 250,0 | - | - | - | 2 462,8 | 0,01 |
| 01 Sep 2024 | 250,0 | - | - | - | 2 712,8 | 0,01 |
| 01 Oct 2024 | 250,0 | - | - | - | 2 962,8 | 0,01 |
| 01 Noi 2024 | 250,0 | - | - | - | 3 212,8 | 0,01 |
| 01 Dec 2024 | 250,0 | - | 16,0 | - | 3 478,9 | 0,01 |
| 01 Ian 2025 | 250,0 | 28,0 | - | - | 3 700,9 | 0,01 |
| 01 Feb 2025 | 250,0 | - | - | - | 3 950,9 | 0,01 |
| 01 Mar 2025 | 250,0 | - | - | 687,5 | 4 888,4 | 0,02 |
| 01 Apr 2025 | 250,0 | - | - | - | 5 138,4 | 0,02 |
| 01 Mai 2025 | 250,0 | - | - | - | 5 388,4 | 0,02 |
| 01 Iun 2025 | 250,0 | - | - | - | 5 638,4 | 0,02 |
| 01 Iul 2025 | 250,0 | - | - | - | 5 888,4 | 0,02 |
| 01 Aug 2025 | 250,0 | - | - | - | 6 138,4 | 0,03 |
| 01 Sep 2025 | 250,0 | - | - | - | 6 388,4 | 0,03 |
| 01 Oct 2025 | 250,0 | - | - | - | 6 638,4 | 0,03 |
| 01 Noi 2025 | 250,0 | - | - | - | 6 888,4 | 0,03 |
| 01 Dec 2025 | 250,0 | - | 48,1 | - | 7 186,5 | 0,04 |
| 01 Ian 2026 | 250,0 | 28,0 | - | - | 7 408,5 | 0,04 |
| 01 Feb 2026 | 250,0 | - | - | - | 7 658,5 | 0,04 |
| 01 Mar 2026 | 250,0 | - | - | 750,0 | 8 658,5 | 0,05 |
| 01 Apr 2026 | 250,0 | - | - | - | 8 908,5 | 0,05 |
| 01 Mai 2026 | 250,0 | - | - | - | 9 158,5 | 0,05 |
| 01 Iun 2026 | 250,0 | - | - | - | 9 408,5 | 0,06 |
| 01 Iul 2026 | 250,0 | - | - | - | 9 658,5 | 0,06 |
| 01 Aug 2026 | 250,0 | - | - | - | 9 908,5 | 0,07 |
| 01 Sep 2026 | 250,0 | - | - | - | 10 158,5 | 0,07 |
| 01 Oct 2026 | 250,0 | - | - | - | 10 408,5 | 0,08 |
| 01 Noi 2026 | 250,0 | - | - | - | 10 658,5 | 0,08 |
| 01 Dec 2026 | 250,0 | - | 81,9 | - | 10 990,3 | 0,08 |
| 01 Ian 2027 | 250,0 | 28,0 | - | - | 11 212,3 | 0,09 |
| 01 Feb 2027 | 250,0 | - | - | - | 11 462,3 | 0,09 |
| 01 Mar 2027 | 250,0 | - | - | 750,0 | 12 462,3 | 0,10 |
| 01 Apr 2027 | 250,0 | - | - | - | 12 712,3 | 0,10 |
| 01 Mai 2027 | 250,0 | - | - | - | 12 962,3 | 0,11 |
| 01 Iun 2027 | 250,0 | - | - | - | 13 212,3 | 0,11 |
| 01 Iul 2027 | 250,0 | - | - | - | 13 462,3 | 0,12 |
| 01 Aug 2027 | 250,0 | - | - | - | 13 712,3 | 0,13 |
| 01 Sep 2027 | 250,0 | - | - | - | 13 962,3 | 0,13 |
| 01 Oct 2027 | 250,0 | - | - | - | 14 212,3 | 0,14 |
| 01 Noi 2027 | 250,0 | - | - | - | 14 462,3 | 0,14 |
| 01 Dec 2027 | 250,0 | - | 116,1 | - | 14 828,5 | 0,15 |
| 01 Ian 2028 | 250,0 | 28,0 | - | - | 15 050,5 | 0,15 |
| 01 Feb 2028 | 250,0 | - | - | - | 15 300,5 | 0,16 |
| 01 Mar 2028 | 250,0 | - | - | 750,0 | 16 300,5 | 0,17 |
| 01 Apr 2028 | 250,0 | - | - | - | 16 550,5 | 0,17 |
| 01 Mai 2028 | 250,0 | - | - | - | 16 800,5 | 0,18 |
| 01 Iun 2028 | 250,0 | - | - | - | 17 050,5 | 0,19 |
| 01 Iul 2028 | 250,0 | - | - | - | 17 300,5 | 0,20 |
| 01 Aug 2028 | 250,0 | - | - | - | 17 550,5 | 0,20 |
| 01 Sep 2028 | 250,0 | - | - | - | 17 800,5 | 0,21 |
| 01 Oct 2028 | 250,0 | - | - | - | 18 050,5 | 0,22 |
| 01 Noi 2028 | 250,0 | - | - | - | 18 300,5 | 0,22 |
| 01 Dec 2028 | 250,0 | - | 150,7 | - | 18 701,1 | 0,23 |
| 01 Ian 2029 | 250,0 | 28,0 | - | - | 18 923,1 | 0,24 |
| 01 Feb 2029 | 250,0 | - | - | - | 19 173,1 | 0,25 |
| 01 Mar 2029 | 250,0 | - | - | 750,0 | 20 173,1 | 0,26 |
| 01 Apr 2029 | 250,0 | - | - | - | 20 423,1 | 0,26 |
| 01 Mai 2029 | 250,0 | - | - | - | 20 673,1 | 0,27 |
| 01 Iun 2029 | 250,0 | - | - | - | 20 923,1 | 0,28 |
| 01 Iul 2029 | 250,0 | - | - | - | 21 173,1 | 0,29 |
| 01 Aug 2029 | 250,0 | - | - | - | 21 423,1 | 0,30 |
| 01 Sep 2029 | 250,0 | - | - | - | 21 673,1 | 0,31 |
| 01 Oct 2029 | 250,0 | - | - | - | 21 923,1 | 0,32 |
| 01 Noi 2029 | 250,0 | - | - | - | 22 173,1 | 0,33 |
| 01 Dec 2029 | 250,0 | - | 185,5 | - | 22 608,6 | 0,33 |
| 01 Ian 2030 | 250,0 | 28,0 | - | - | 22 830,6 | 0,34 |
| 01 Feb 2030 | 250,0 | - | - | - | 23 080,6 | 0,35 |
| 01 Mar 2030 | 250,0 | - | - | 750,0 | 24 080,6 | 0,36 |
| 01 Apr 2030 | 250,0 | - | - | - | 24 330,6 | 0,37 |
| 01 Mai 2030 | 250,0 | - | - | - | 24 580,6 | 0,38 |
| 01 Iun 2030 | 250,0 | - | - | - | 24 830,6 | 0,39 |
| 01 Iul 2030 | 250,0 | - | - | - | 25 080,6 | 0,40 |
| 01 Aug 2030 | - | - | - | - | 25 080,6 | 0,41 |
| 01 Sep 2030 | - | - | - | - | 25 080,6 | 0,42 |
| 01 Oct 2030 | - | - | - | - | 25 080,6 | 0,43 |
| 01 Noi 2030 | - | - | - | - | 25 080,6 | 0,44 |
| 01 Dec 2030 | - | - | 218,8 | - | 25 299,5 | 0,45 |
| 01 Ian 2031 | - | 28,0 | - | - | 25 271,5 | 0,46 |
| 01 Feb 2031 | - | - | - | - | 25 271,5 | 0,48 |
| 01 Mar 2031 | - | - | - | 437,5 | 25 709,0 | 0,49 |
| 01 Apr 2031 | - | - | - | - | 25 709,0 | 0,50 |
| 01 Mai 2031 | - | - | - | - | 25 709,0 | 0,51 |
| 01 Iun 2031 | - | - | - | - | 25 709,0 | 0,52 |
| 01 Iul 2031 | - | - | - | - | 25 709,0 | 0,53 |
| 01 Aug 2031 | - | - | - | - | 25 709,0 | 0,54 |
| 01 Sep 2031 | - | - | - | - | 25 709,0 | 0,55 |
| 01 Oct 2031 | - | - | - | - | 25 709,0 | 0,56 |
| 01 Noi 2031 | - | - | - | - | 25 709,0 | 0,57 |
| 01 Dec 2031 | - | - | 230,4 | - | 25 939,4 | 0,58 |
| 01 Ian 2032 | - | 28,0 | - | - | 25 911,4 | 0,59 |
| 01 Feb 2032 | - | - | - | - | 25 911,4 | 0,60 |
| 01 Mar 2032 | - | - | 58,3 | - | 25 969,7 | 0,61 |
| Luna | Depunere | Comision | Dobanda | Prima de stat | Sold economisit | Cifra de evaluare |
| Total | 20 500,0 | 761,3 | 1 106,0 | 5 125,0 |
GRAFIC DE CREDITARE
| Luna | Prima de stat | Dobanda | Principal | Comision | Rata lunara | Sold credit |
|---|---|---|---|---|---|---|
| 01 Mar 2032 | - | - | - | 600,0 | - | 24 030,3 |
| 01 Apr 2032 | - | 100,1 | 89,9 | 12,0 | 202,0 | 23 940,4 |
| 01 Mai 2032 | - | 99,8 | 90,2 | 12,0 | 202,0 | 23 850,2 |
| 01 Iun 2032 | - | 99,4 | 90,6 | 12,0 | 202,0 | 23 759,6 |
| 01 Iul 2032 | - | 99,0 | 91,0 | 12,0 | 202,0 | 23 668,6 |
| 01 Aug 2032 | - | 98,6 | 91,4 | 12,0 | 202,0 | 23 577,3 |
| 01 Sep 2032 | - | 98,2 | 91,7 | 12,0 | 202,0 | 23 485,5 |
| 01 Oct 2032 | - | 97,9 | 92,1 | 12,0 | 202,0 | 23 393,4 |
| 01 Noi 2032 | - | 97,5 | 92,5 | 12,0 | 202,0 | 23 300,9 |
| 01 Dec 2032 | - | 97,1 | 92,9 | 12,0 | 202,0 | 23 208,0 |
| 01 Ian 2033 | - | 96,7 | 93,3 | 12,0 | 202,0 | 23 114,7 |
| 01 Feb 2033 | - | 96,3 | 93,7 | 12,0 | 202,0 | 23 021,0 |
| 01 Mar 2033 | - | 95,9 | 94,1 | 12,0 | 202,0 | 22 926,9 |
| 01 Apr 2033 | - | 95,5 | 94,5 | 12,0 | 202,0 | 22 832,5 |
| 01 Mai 2033 | - | 95,1 | 94,8 | 12,0 | 202,0 | 22 737,6 |
| 01 Iun 2033 | - | 94,7 | 95,2 | 12,0 | 202,0 | 22 642,4 |
| 01 Iul 2033 | - | 94,3 | 95,6 | 12,0 | 202,0 | 22 546,8 |
| 01 Aug 2033 | - | 93,9 | 96,0 | 12,0 | 202,0 | 22 450,7 |
| 01 Sep 2033 | - | 93,5 | 96,4 | 12,0 | 202,0 | 22 354,3 |
| 01 Oct 2033 | - | 93,1 | 96,8 | 12,0 | 202,0 | 22 257,4 |
| 01 Noi 2033 | - | 92,7 | 97,2 | 12,0 | 202,0 | 22 160,2 |
| 01 Dec 2033 | - | 92,3 | 97,7 | 12,0 | 202,0 | 22 062,5 |
| 01 Ian 2034 | - | 91,9 | 98,1 | 12,0 | 202,0 | 21 964,5 |
| 01 Feb 2034 | - | 91,5 | 98,5 | 12,0 | 202,0 | 21 866,0 |
| 01 Mar 2034 | - | 91,1 | 98,9 | 12,0 | 202,0 | 21 767,1 |
| 01 Apr 2034 | - | 90,7 | 99,3 | 12,0 | 202,0 | 21 667,8 |
| 01 Mai 2034 | - | 90,3 | 99,7 | 12,0 | 202,0 | 21 568,1 |
| 01 Iun 2034 | - | 89,9 | 100,1 | 12,0 | 202,0 | 21 468,0 |
| 01 Iul 2034 | - | 89,5 | 100,5 | 12,0 | 202,0 | 21 367,5 |
| 01 Aug 2034 | - | 89,0 | 101,0 | 12,0 | 202,0 | 21 266,5 |
| 01 Sep 2034 | - | 88,6 | 101,4 | 12,0 | 202,0 | 21 165,2 |
| 01 Oct 2034 | - | 88,2 | 101,8 | 12,0 | 202,0 | 21 063,4 |
| 01 Noi 2034 | - | 87,8 | 102,2 | 12,0 | 202,0 | 20 961,1 |
| 01 Dec 2034 | - | 87,3 | 102,6 | 12,0 | 202,0 | 20 858,5 |
| 01 Ian 2035 | - | 86,9 | 103,1 | 12,0 | 202,0 | 20 755,4 |
| 01 Feb 2035 | - | 86,5 | 103,5 | 12,0 | 202,0 | 20 651,9 |
| 01 Mar 2035 | - | 86,0 | 103,9 | 12,0 | 202,0 | 20 548,0 |
| 01 Apr 2035 | - | 85,6 | 104,4 | 12,0 | 202,0 | 20 443,6 |
| 01 Mai 2035 | - | 85,2 | 104,8 | 12,0 | 202,0 | 20 338,8 |
| 01 Iun 2035 | - | 84,7 | 105,2 | 12,0 | 202,0 | 20 233,6 |
| 01 Iul 2035 | - | 84,3 | 105,7 | 12,0 | 202,0 | 20 127,9 |
| 01 Aug 2035 | - | 83,9 | 106,1 | 12,0 | 202,0 | 20 021,8 |
| 01 Sep 2035 | - | 83,4 | 106,6 | 12,0 | 202,0 | 19 915,2 |
| 01 Oct 2035 | - | 83,0 | 107,0 | 12,0 | 202,0 | 19 808,2 |
| 01 Noi 2035 | - | 82,5 | 107,5 | 12,0 | 202,0 | 19 700,8 |
| 01 Dec 2035 | - | 82,1 | 107,9 | 12,0 | 202,0 | 19 592,9 |
| 01 Ian 2036 | - | 81,6 | 108,3 | 12,0 | 202,0 | 19 484,5 |
| 01 Feb 2036 | - | 81,2 | 108,8 | 12,0 | 202,0 | 19 375,7 |
| 01 Mar 2036 | - | 80,7 | 109,3 | 12,0 | 202,0 | 19 266,5 |
| 01 Apr 2036 | - | 80,3 | 109,7 | 12,0 | 202,0 | 19 156,8 |
| 01 Mai 2036 | - | 79,8 | 110,2 | 12,0 | 202,0 | 19 046,6 |
| 01 Iun 2036 | - | 79,4 | 110,6 | 12,0 | 202,0 | 18 936,0 |
| 01 Iul 2036 | - | 78,9 | 111,1 | 12,0 | 202,0 | 18 824,9 |
| 01 Aug 2036 | - | 78,4 | 111,5 | 12,0 | 202,0 | 18 713,3 |
| 01 Sep 2036 | - | 78,0 | 112,0 | 12,0 | 202,0 | 18 601,3 |
| 01 Oct 2036 | - | 77,5 | 112,5 | 12,0 | 202,0 | 18 488,8 |
| 01 Noi 2036 | - | 77,0 | 112,9 | 12,0 | 202,0 | 18 375,9 |
| 01 Dec 2036 | - | 76,6 | 113,4 | 12,0 | 202,0 | 18 262,5 |
| 01 Ian 2037 | - | 76,1 | 113,9 | 12,0 | 202,0 | 18 148,6 |
| 01 Feb 2037 | - | 75,6 | 114,4 | 12,0 | 202,0 | 18 034,2 |
| 01 Mar 2037 | - | 75,1 | 114,8 | 12,0 | 202,0 | 17 919,4 |
| 01 Apr 2037 | - | 74,7 | 115,3 | 12,0 | 202,0 | 17 804,1 |
| 01 Mai 2037 | - | 74,2 | 115,8 | 12,0 | 202,0 | 17 688,3 |
| 01 Iun 2037 | - | 73,7 | 116,3 | 12,0 | 202,0 | 17 572,0 |
| 01 Iul 2037 | - | 73,2 | 116,8 | 12,0 | 202,0 | 17 455,2 |
| 01 Aug 2037 | - | 72,7 | 117,3 | 12,0 | 202,0 | 17 337,9 |
| 01 Sep 2037 | - | 72,2 | 117,7 | 12,0 | 202,0 | 17 220,2 |
| 01 Oct 2037 | - | 71,8 | 118,2 | 12,0 | 202,0 | 17 102,0 |
| 01 Noi 2037 | - | 71,3 | 118,7 | 12,0 | 202,0 | 16 983,2 |
| 01 Dec 2037 | - | 70,8 | 119,2 | 12,0 | 202,0 | 16 864,0 |
| 01 Ian 2038 | - | 70,3 | 119,7 | 12,0 | 202,0 | 16 744,3 |
| 01 Feb 2038 | - | 69,8 | 120,2 | 12,0 | 202,0 | 16 624,1 |
| 01 Mar 2038 | - | 69,3 | 120,7 | 12,0 | 202,0 | 16 503,4 |
| 01 Apr 2038 | - | 68,8 | 121,2 | 12,0 | 202,0 | 16 382,1 |
| 01 Mai 2038 | - | 68,3 | 121,7 | 12,0 | 202,0 | 16 260,4 |
| 01 Iun 2038 | - | 67,8 | 122,2 | 12,0 | 202,0 | 16 138,2 |
| 01 Iul 2038 | - | 67,2 | 122,7 | 12,0 | 202,0 | 16 015,4 |
| 01 Aug 2038 | - | 66,7 | 123,3 | 12,0 | 202,0 | 15 892,2 |
| 01 Sep 2038 | - | 66,2 | 123,8 | 12,0 | 202,0 | 15 768,4 |
| 01 Oct 2038 | - | 65,7 | 124,3 | 12,0 | 202,0 | 15 644,1 |
| 01 Noi 2038 | - | 65,2 | 124,8 | 12,0 | 202,0 | 15 519,3 |
| 01 Dec 2038 | - | 64,7 | 125,3 | 12,0 | 202,0 | 15 394,0 |
| 01 Ian 2039 | - | 64,1 | 125,8 | 12,0 | 202,0 | 15 268,2 |
| 01 Feb 2039 | - | 63,6 | 126,4 | 12,0 | 202,0 | 15 141,8 |
| 01 Mar 2039 | - | 63,1 | 126,9 | 12,0 | 202,0 | 15 014,9 |
| 01 Apr 2039 | - | 62,6 | 127,4 | 12,0 | 202,0 | 14 887,5 |
| 01 Mai 2039 | - | 62,0 | 128,0 | 12,0 | 202,0 | 14 759,5 |
| 01 Iun 2039 | - | 61,5 | 128,5 | 12,0 | 202,0 | 14 631,1 |
| 01 Iul 2039 | - | 61,0 | 129,0 | 12,0 | 202,0 | 14 502,0 |
| 01 Aug 2039 | - | 60,4 | 129,6 | 12,0 | 202,0 | 14 372,5 |
| 01 Sep 2039 | - | 59,9 | 130,1 | 12,0 | 202,0 | 14 242,4 |
| 01 Oct 2039 | - | 59,3 | 130,6 | 12,0 | 202,0 | 14 111,7 |
| 01 Noi 2039 | - | 58,8 | 131,2 | 12,0 | 202,0 | 13 980,5 |
| 01 Dec 2039 | - | 58,3 | 131,7 | 12,0 | 202,0 | 13 848,8 |
| 01 Ian 2040 | - | 57,7 | 132,3 | 12,0 | 202,0 | 13 716,5 |
| 01 Feb 2040 | - | 57,2 | 132,8 | 12,0 | 202,0 | 13 583,7 |
| 01 Mar 2040 | - | 56,6 | 133,4 | 12,0 | 202,0 | 13 450,3 |
| 01 Apr 2040 | - | 56,0 | 133,9 | 12,0 | 202,0 | 13 316,4 |
| 01 Mai 2040 | - | 55,5 | 134,5 | 12,0 | 202,0 | 13 181,9 |
| 01 Iun 2040 | - | 54,9 | 135,1 | 12,0 | 202,0 | 13 046,8 |
| 01 Iul 2040 | - | 54,4 | 135,6 | 12,0 | 202,0 | 12 911,2 |
| 01 Aug 2040 | - | 53,8 | 136,2 | 12,0 | 202,0 | 12 775,0 |
| 01 Sep 2040 | - | 53,2 | 136,8 | 12,0 | 202,0 | 12 638,2 |
| 01 Oct 2040 | - | 52,7 | 137,3 | 12,0 | 202,0 | 12 500,9 |
| 01 Noi 2040 | - | 52,1 | 137,9 | 12,0 | 202,0 | 12 363,0 |
| 01 Dec 2040 | - | 51,5 | 138,5 | 12,0 | 202,0 | 12 224,5 |
| 01 Ian 2041 | - | 50,9 | 139,0 | 12,0 | 202,0 | 12 085,5 |
| 01 Feb 2041 | - | 50,4 | 139,6 | 12,0 | 202,0 | 11 945,9 |
| 01 Mar 2041 | - | 49,8 | 140,2 | 12,0 | 202,0 | 11 805,7 |
| 01 Apr 2041 | - | 49,2 | 140,8 | 12,0 | 202,0 | 11 664,9 |
| 01 Mai 2041 | - | 48,6 | 141,4 | 12,0 | 202,0 | 11 523,5 |
| 01 Iun 2041 | - | 48,0 | 142,0 | 12,0 | 202,0 | 11 381,5 |
| 01 Iul 2041 | - | 47,4 | 142,6 | 12,0 | 202,0 | 11 239,0 |
| 01 Aug 2041 | - | 46,8 | 143,2 | 12,0 | 202,0 | 11 095,8 |
| 01 Sep 2041 | - | 46,2 | 143,8 | 12,0 | 202,0 | 10 952,0 |
| 01 Oct 2041 | - | 45,6 | 144,4 | 12,0 | 202,0 | 10 807,7 |
| 01 Noi 2041 | - | 45,0 | 145,0 | 12,0 | 202,0 | 10 662,7 |
| 01 Dec 2041 | - | 44,4 | 145,6 | 12,0 | 202,0 | 10 517,2 |
| 01 Ian 2042 | - | 43,8 | 146,2 | 12,0 | 202,0 | 10 371,0 |
| 01 Feb 2042 | - | 43,2 | 146,8 | 12,0 | 202,0 | 10 224,2 |
| 01 Mar 2042 | - | 42,6 | 147,4 | 12,0 | 202,0 | 10 076,9 |
| 01 Apr 2042 | - | 42,0 | 148,0 | 12,0 | 202,0 | 9 928,9 |
| 01 Mai 2042 | - | 41,4 | 148,6 | 12,0 | 202,0 | 9 780,3 |
| 01 Iun 2042 | - | 40,8 | 149,2 | 12,0 | 202,0 | 9 631,0 |
| 01 Iul 2042 | - | 40,1 | 149,9 | 12,0 | 202,0 | 9 481,2 |
| 01 Aug 2042 | - | 39,5 | 150,5 | 12,0 | 202,0 | 9 330,7 |
| 01 Sep 2042 | - | 38,9 | 151,1 | 12,0 | 202,0 | 9 179,6 |
| 01 Oct 2042 | - | 38,2 | 151,7 | 12,0 | 202,0 | 9 027,8 |
| 01 Noi 2042 | - | 37,6 | 152,4 | 12,0 | 202,0 | 8 875,5 |
| 01 Dec 2042 | - | 37,0 | 153,0 | 12,0 | 202,0 | 8 722,5 |
| 01 Ian 2043 | - | 36,3 | 153,6 | 12,0 | 202,0 | 8 568,8 |
| 01 Feb 2043 | - | 35,7 | 154,3 | 12,0 | 202,0 | 8 414,5 |
| 01 Mar 2043 | - | 35,1 | 154,9 | 12,0 | 202,0 | 8 259,6 |
| 01 Apr 2043 | - | 34,4 | 155,6 | 12,0 | 202,0 | 8 104,0 |
| 01 Mai 2043 | - | 33,8 | 156,2 | 12,0 | 202,0 | 7 947,8 |
| 01 Iun 2043 | - | 33,1 | 156,9 | 12,0 | 202,0 | 7 791,0 |
| 01 Iul 2043 | - | 32,5 | 157,5 | 12,0 | 202,0 | 7 633,4 |
| 01 Aug 2043 | - | 31,8 | 158,2 | 12,0 | 202,0 | 7 475,3 |
| 01 Sep 2043 | - | 31,1 | 158,8 | 12,0 | 202,0 | 7 316,4 |
| 01 Oct 2043 | - | 30,5 | 159,5 | 12,0 | 202,0 | 7 156,9 |
| 01 Noi 2043 | - | 29,8 | 160,2 | 12,0 | 202,0 | 6 996,8 |
| 01 Dec 2043 | - | 29,2 | 160,8 | 12,0 | 202,0 | 6 835,9 |
| 01 Ian 2044 | - | 28,5 | 161,5 | 12,0 | 202,0 | 6 674,4 |
| 01 Feb 2044 | - | 27,8 | 162,2 | 12,0 | 202,0 | 6 512,3 |
| 01 Mar 2044 | - | 27,1 | 162,9 | 12,0 | 202,0 | 6 349,4 |
| 01 Apr 2044 | - | 26,5 | 163,5 | 12,0 | 202,0 | 6 185,9 |
| 01 Mai 2044 | - | 25,8 | 164,2 | 12,0 | 202,0 | 6 021,7 |
| 01 Iun 2044 | - | 25,1 | 164,9 | 12,0 | 202,0 | 5 856,8 |
| 01 Iul 2044 | - | 24,4 | 165,6 | 12,0 | 202,0 | 5 691,2 |
| 01 Aug 2044 | - | 23,7 | 166,3 | 12,0 | 202,0 | 5 524,9 |
| 01 Sep 2044 | - | 23,0 | 167,0 | 12,0 | 202,0 | 5 357,9 |
| 01 Oct 2044 | - | 22,3 | 167,7 | 12,0 | 202,0 | 5 190,3 |
| 01 Noi 2044 | - | 21,6 | 168,4 | 12,0 | 202,0 | 5 021,9 |
| 01 Dec 2044 | - | 20,9 | 169,1 | 12,0 | 202,0 | 4 852,9 |
| 01 Ian 2045 | - | 20,2 | 169,8 | 12,0 | 202,0 | 4 683,1 |
| 01 Feb 2045 | - | 19,5 | 170,5 | 12,0 | 202,0 | 4 512,6 |
| 01 Mar 2045 | - | 18,8 | 171,2 | 12,0 | 202,0 | 4 341,5 |
| 01 Apr 2045 | - | 18,1 | 171,9 | 12,0 | 202,0 | 4 169,6 |
| 01 Mai 2045 | - | 17,4 | 172,6 | 12,0 | 202,0 | 3 996,9 |
| 01 Iun 2045 | - | 16,7 | 173,3 | 12,0 | 202,0 | 3 823,6 |
| 01 Iul 2045 | - | 15,9 | 174,1 | 12,0 | 202,0 | 3 649,6 |
| 01 Aug 2045 | - | 15,2 | 174,8 | 12,0 | 202,0 | 3 474,8 |
| 01 Sep 2045 | - | 14,5 | 175,5 | 12,0 | 202,0 | 3 299,3 |
| 01 Oct 2045 | - | 13,7 | 176,2 | 12,0 | 202,0 | 3 123,0 |
| 01 Noi 2045 | - | 13,0 | 177,0 | 12,0 | 202,0 | 2 946,1 |
| 01 Dec 2045 | - | 12,3 | 177,7 | 12,0 | 202,0 | 2 768,4 |
| 01 Ian 2046 | - | 11,5 | 178,5 | 12,0 | 202,0 | 2 589,9 |
| 01 Feb 2046 | - | 10,8 | 179,2 | 12,0 | 202,0 | 2 410,7 |
| 01 Mar 2046 | - | 10,0 | 179,9 | 12,0 | 202,0 | 2 230,8 |
| 01 Apr 2046 | - | 9,3 | 180,7 | 12,0 | 202,0 | 2 050,1 |
| 01 Mai 2046 | - | 8,5 | 181,4 | 12,0 | 202,0 | 1 868,6 |
| 01 Iun 2046 | - | 7,8 | 182,2 | 12,0 | 202,0 | 1 686,4 |
| 01 Iul 2046 | - | 7,0 | 183,0 | 12,0 | 202,0 | 1 503,5 |
| 01 Aug 2046 | - | 6,3 | 183,7 | 12,0 | 202,0 | 1 319,8 |
| 01 Sep 2046 | - | 5,5 | 184,5 | 12,0 | 202,0 | 1 135,3 |
| 01 Oct 2046 | - | 4,7 | 185,3 | 12,0 | 202,0 | 950,0 |
| 01 Noi 2046 | - | 4,0 | 186,0 | 12,0 | 202,0 | 764,0 |
| 01 Dec 2046 | - | 3,2 | 186,8 | 12,0 | 202,0 | 577,2 |
| 01 Ian 2047 | - | 2,4 | 187,6 | 12,0 | 202,0 | 389,6 |
| 01 Feb 2047 | - | 1,6 | 188,4 | 12,0 | 202,0 | 201,3 |
| 01 Mar 2047 | - | 0,8 | 189,1 | 12,0 | 202,0 | 12,1 |
| 01 Apr 2047 | - | 0,1 | 12,1 | 12,0 | 24,2 | - |
| Luna | Prima de stat | Dobanda | Principal | Comision | Rata lunara | Sold credit |
| Total | 0,0 | 10 179,1 | 24 030,3 | 2 774,7 | 36 384,2 |