8/17/2019 investitii 33333

1/2

Dobânda anuală   11%

Dobânda lunară 0,917Număr rate   60

Comision analiză   600

Comision acordare credit   0,85%

Comision de 0,025

rimă de asi!urare a 55,00

Luna Capital datorat la Dobânda Rata de capital Anuitate Comisioane (Comisioane lunare de Comision analiză1 112"000,000 1"026,667 1"866,660 2"89,27 28 #$N 1"55

2 110"1,&0 1"009,556 1"866,660 2"876,216 28 #$N

108"266,680 992,&&5 1"866,660 2"859,105 28 #$N

& 106"&00,020 975,& 1"866,660 2"8&1,99& 28 #$N

5 10&"5,60 958,222 1"866,660 2"82&,882 28 #$N

6 102"666,700 9&1,111 1"866,660 2"807,771 28 #$N

7 100"800,0&0 92&,000 1"866,660 2"790,660 28 #$N

8 98"9,80 906,889 1"866,660 2"77,5&9 28 #$N

9 97"066,720 889,778 1"866,660 2"756,&8 28 #$N

10 95"200,060 872,667 1"866,660 2"79,27 28 #$N

11 9",&00 855,556 1"866,660 2"722,216 28 #$N

1291"&66,7&0 88,&&5 1"866,660 2"705,105 28 #$N1 89"600,080 821,& 1"866,660 2"687,99& 28 #$N

1& 87"7,&20 80&,22 1"866,660 2"670,88 28 #$N

15 85"866,760 787,112 1"866,660 2"65,772 28 #$N

16 8&"000,100 770,001 1"866,660 2"66,661 28 #$N

17 82"1,&&0 752,890 1"866,660 2"619,550 28 #$N

18 80"266,780 75,779 1"866,660 2"602,&9 28 #$N

19 78"&00,120 718,668 1"866,660 2"585,28 28 #$N

20 76"5,&60 701,557 1"866,660 2"568,217 28 #$N

21 7&"666,800 68&,&&6 1"866,660 2"551,106 28 #$N

22 72"800,1&0 667,5 1"866,660 2"5,995 28 #$N

2 70"9,&80 650,22& 1"866,660 2"516,88& 28 #$N

2& 69"066,820 6,11 1"866,660 2"&99,77 28 #$N25 67"200,160 616,001 1"866,660 2"&82,661 28 #$N

26 65",500 598,890 1"866,660 2"&65,550 28 #$N

27 6"&66,8&0 581,779 1"866,660 2"&&8,&9 28 #$N

28 61"600,180 56&,668 1"866,660 2"&1,28 28 #$N

29 59"7,520 5&7,557 1"866,660 2"&1&,217 28 #$N0 57"866,860 50,&&6 1"866,660 2"97,106 28 #$N

1 56"000,200 51,5 1"866,660 2"79,995 28 #$N

2 5&"1,5&0 &96,22& 1"866,660 2"62,88& 28 #$N

52"266,880 &79,11 1"866,660 2"&5,77 28 #$N

& 50"&00,220 &62,002 1"866,660 2"28,662 28 #$N

5 &8"5,560 &&&,891 1"866,660 2"11,551 28 #$N

6 &6"666,900 &27,780 1"866,660 2"29&,&&0 28 #$N7 &&"800,2&0 &10,669 1"866,660 2"277,29 28 #$N

8 &2"9,580 9,558 1"866,660 2"260,218 28 #$N

9 &1"066,920 76,&&7 1"866,660 2"2&,107 28 #$N

&0 9"200,260 59,6 1"866,660 2"225,996 28 #$N

&1 7",600 &2,225 1"866,660 2"208,885 28 #$N

&2 5"&66,9&0 25,11& 1"866,660 2"191,77& 28 #$N

& "600,280 08,00 1"866,660 2"17&,66 28 #$N

&& 1"7,620 290,892 1"866,660 2"157,552 28 #$N

&5 29"866,960 27,780 1"866,660 2"1&0,&&0 28 #$N&6 28"000,00 256,669 1"866,660 2"12,29 28 #$N

&7 26"1,6&0 29,558 1"866,660 2"106,218 28 #$N

&8 2&"266,980 222,&&7 1"866,660 2"089,107 28 #$N

&9 22"&00,20 205,6 1"866,660 2"071,996 28 #$N

50 20"5,660 188,225 1"866,660 2"05&,885 28 #$N51 18"667,000 171,11& 1"866,660 2"07,77& 28 #$N

52 16"800,&0 15&,00 1"866,660 2"020,66 28 #$N

5 1&"9,680 16,892 1"866,660 2"00,552 28 #$N

5& 1"067,020 119,781 1"866,660 1"986,&&1 28 #$N

55 11"200,60 102,670 1"866,660 1"969,0 28 #$N

56 9",700 85,559 1"866,660 1"952,219 28 #$N

57 7"&67,0&0 68,&&8 1"866,660 1"95,108 28 #$N

58 5"600,80 51,7 1"866,660 1"917,997 28 #$N

59 "7,720 &,226 1"866,660 1"900,886 28 #$N

60 1"867,060 17,115 1"866,660 1"88,775 28 #$N

Total 1"1,&&1 111"999,600 1&"1,0&2 1"680 #$N 1"5

8/17/2019 investitii 33333

2/2

(## )*N+# 0,010&599   1,05%(## +N*+) 0,129980   1,%

wsadddddddddddddddasdasd