CAT PLATESTI IN TOTAL PT

CREDIT

18,000.00

DOBANDA TOTALA
PLATITA

3,000.71

DAE

10.46%

RATA
LUNARA DE
PLATA

250.00

NUMARUL
RATEI

Cat mai ai de plata

din leasing (sold)

Cat platesti din

leasing
(principal)

Dobanda de plata

Rata lunara
(principal +
dobanda)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58

14,999.29
14,826.78
14,653.39
14,479.10
14,303.91
14,127.81
13,950.80
13,772.88
13,594.04
13,414.28
13,233.58
13,051.96
12,869.39
12,685.88
12,501.43
12,316.02
12,129.65
11,942.32
11,754.02
11,564.75
11,374.50
11,183.27
10,991.05
10,797.84
10,603.63
10,408.41
10,212.19
10,014.95
9,816.70
9,617.42
9,417.11
9,215.76
9,013.38
8,809.95
8,605.46
8,399.93
8,193.33
7,985.66
7,776.92
7,567.10
7,356.19
7,144.20
6,931.11
6,716.92
6,501.63
6,285.22
6,067.69
5,849.04
5,629.26
5,408.35
5,186.29
4,963.09
4,738.73
4,513.21
4,286.53
4,058.68
3,829.65
3,599.43

172.50
173.39
174.29
175.19
176.10
177.01
177.92
178.84
179.76
180.69
181.63
182.56
183.51
184.46
185.41
186.37
187.33
188.30
189.27
190.25
191.23
192.22
193.21
194.21
195.21
196.22
197.24
198.26
199.28
200.31
201.34
202.39
203.43
204.48
205.54
206.60
207.67
208.74
209.82
210.90
211.99
213.09
214.19
215.30
216.41
217.53
218.65
219.78
220.92
222.06
223.20
224.36
225.52
226.68
227.85
229.03
230.21
231.40

77.50
76.61
75.71
74.81
73.90
72.99
72.08
71.16
70.24
69.31
68.37
67.44
66.49
65.54
64.59
63.63
62.67
61.70
60.73
59.75
58.77
57.78
56.79
55.79
54.79
53.78
52.76
51.74
50.72
49.69
48.66
47.61
46.57
45.52
44.46
43.40
42.33
41.26
40.18
39.10
38.01
36.91
35.81
34.70
33.59
32.47
31.35
30.22
29.08
27.94
26.80
25.64
24.48
23.32
22.15
20.97
19.79
18.60

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

59
60
61
62
63
64
65
66
67
68
69
70
71
72

3,368.03
3,135.43
2,901.63
2,666.62
2,430.40
2,192.96
1,954.29
1,714.39
1,473.24
1,230.86
987.22
742.32
496.15
248.71

232.60
233.80
235.01
236.22
237.44
238.67
239.90
241.14
242.39
243.64
244.90
246.16
247.44
248.71

17.40
16.20
14.99
13.78
12.56
11.33
10.10
8.86
7.61
6.36
5.10
3.84
2.56
1.29

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00