PLAN DE RAMBURSARE

Client : 2161368 – MIHAELA IONELA ROSIORU

Numar cont credit : 12 – 7808242 RON

Valoare credit : 39,000.00 RON
Perioada (Luni) : 60
Rata dobanzii (Anuala) : 9.30000 %
Comision : 0.00000 % + 20.00 RON
Frecventa comisionului : La fşecare 1 luni
Data creditului : 10.08.2022

Dobanda + Cheltuieli+ Sold

Nr Data Principal Dobanda Principal Comisiane Rata Credit
--- ----------- -------------- ------------ -------------- ------------ -------------- --------------
1 09.09.2022 513.02 302.25 815.27 20.00 835.27 38,486.98
2 09.10.2022 517.00 298.27 815.27 20.00 835.27 37,969.98
3 09.11.2022 521.00 294.27 815.27 20.00 835.27 37,448.98
4 09.12.2022 525.04 290.23 815.27 20.00 835.27 36,923.94
5 09.01.2023 529.11 286.16 815.27 20.00 835.27 36,394.83
6 09.02.2023 533.21 282.06 815.27 20.00 835.27 35,861.62
7 09.03.2023 537.34 277.93 815.27 20.00 835.27 35,324.28
8 09.04.2023 541.51 273.76 815.27 20.00 835.27 34,782.77
9 09.05.2023 545.70 269.57 815.27 20.00 835.27 34,237.07
10 09.06.2023 549.93 265.34 815.27 20.00 835.27 33,687.14
11 09.07.2023 554.19 261.08 815.27 20.00 835.27 33,132.95
12 09.08.2023 558.49 256.78 815.27 20.00 835.27 32,574.46
13 09.09.2023 562.82 252.45 815.27 20.00 835.27 32,011.64
14 09.10.2023 567.18 248.09 815.27 20.00 835.27 31,444.46
15 09.11.2023 571.58 243.69 815.27 20.00 835.27 30,872.88
16 09.12.2023 576.01 239.26 815.27 20.00 835.27 30,296.87
17 09.01.2024 580.47 234.80 815.27 20.00 835.27 29,716.40
18 09.02.2024 584.97 230.30 815.27 20.00 835.27 29,131.43
19 09.03.2024 589.50 225.77 815.27 20.00 835.27 28,541.93
20 09.04.2024 594.07 221.20 815.27 20.00 835.27 27,947.86
21 09.05.2024 598.67 216.60 815.27 20.00 835.27 27,349.19
22 09.06.2024 603.31 211.96 815.27 20.00 835.27 26,745.88
23 09.07.2024 607.99 207.28 815.27 20.00 835.27 26,137.89
24 09.08.2024 612.70 202.57 815.27 20.00 835.27 25,525.19
25 09.09.2024 617.45 197.82 815.27 20.00 835.27 24,907.74
26 09.10.2024 622.24 193.03 815.27 20.00 835.27 24,285.50
27 09.11.2024 627.06 188.21 815.27 20.00 835.27 23,658.44
28 09.12.2024 631.92 183.35 815.27 20.00 835.27 23,026.52
29 09.01.2025 636.81 178.46 815.27 20.00 835.27 22,389.71
30 09.02.2025 641.75 173.52 815.27 20.00 835.27 21,747.96
31 09.03.2025 646.72 168.55 815.27 20.00 835.27 21,101.24
32 09.04.2025 651.74 163.53 815.27 20.00 835.27 20,449.50
33 09.05.2025 656.79 158.48 815.27 20.00 835.27 19,792.71
34 09.06.2025 661.88 153.39 815.27 20.00 835.27 19,130.83
35 09.07.2025 667.01 148.26 815.27 20.00 835.27 18,463.82
36 09.08.2025 672.18 143.09 815.27 20.00 835.27 17,791.64
37 09.09.2025 677.38 137.89 815.27 20.00 835.27 17,114.26
38 09.10.2025 682.63 132.64 815.27 20.00 835.27 16,431.63
39 09.11.2025 687.92 127.35 815.27 20.00 835.27 15,743.71
40 09.12.2025 693.26 122.01 815.27 20.00 835.27 15,050.45
41 09.01.2026 698.63 116.64 815.27 20.00 835.27 14,351.82
42 09.02.2026 704.04 111.23 815.27 20.00 835.27 13,647.78
43 09.03.2026 709.50 105.77 815.27 20.00 835.27 12,938.28
44 09.04.2026 715.00 100.27 815.27 20.00 835.27 12,223.28
45 09.05.2026 720.54 94.73 815.27 20.00 835.27 11,502.74
46 09.06.2026 726.12 89.15 815.27 20.00 835.27 10,776.62
47 09.07.2026 731.75 83.52 815.27 20.00 835.27 10,044.87
48 09.08.2026 737.42 77.85 815.27 20.00 835.27 9,307.45
49 09.09.2026 743.14 72.13 815.27 20.00 835.27 8,564.31
50 09.10.2026 748.90 66.37 815.27 20.00 835.27 7,815.41
51 09.11.2026 754.70 60.57 815.27 20.00 835.27 7,060.71
52 09.12.2026 760.55 54.72 815.27 20.00 835.27 6,300.16
53 09.01.2027 766.44 48.83 815.27 20.00 835.27 5,533.72
54 09.02.2027 772.38 42.89 815.27 20.00 835.27 4,761.34
55 09.03.2027 778.37 36.90 815.27 20.00 835.27 3,982.97
56 09.04.2027 784.40 30.87 815.27 20.00 835.27 3,198.57
57 09.05.2027 790.48 24.79 815.27 20.00 835.27 2,408.09

1/2
 Dobanda + Cheltuieli+ Sold
Nr Data Principal Dobanda Principal Comisiane Rata Credit
--- ----------- -------------- ------------ -------------- ------------ -------------- --------------
58 09.06.2027 796.61 18.66 815.27 20.00 835.27 1,611.48
59 09.07.2027 802.78 12.49 815.27 20.00 835.27 808.70
60 09.08.2027 808.70 6.27 814.97 20.00 834.97 0.00
--- ----------- -------------- ------------ -------------- ------------ -------------- --------------
SUMA: 39,000.00 9,915.90 48,915.90 1,200.00 50,115.90

2/2