Professional Documents
Culture Documents
Grafic - Rambursare - 2023-08-23T115045.969
Grafic - Rambursare - 2023-08-23T115045.969
Produsul (denumirea) 0
Consumatorul ________________________
semnatura
23 01.08.2025 9.692,19 8.403,37 18.095,56 806.722,69
24 01.09.2025 9.592,26 8.403,36 17.995,62 798.319,33
25 01.10.2025 9.186,14 8.403,36 17.589,50 789.915,97
26 01.11.2025 9.392,43 8.403,36 17.795,79 781.512,61
27 01.12.2025 8.992,74 8.403,36 17.396,10 773.109,25
28 01.01.2026 9.192,59 8.403,36 17.595,95 764.705,89
29 01.02.2026 9.092,67 8.403,36 17.496,03 756.302,53
30 01.03.2026 8.122,48 8.403,37 16.525,85 747.899,16
31 01.04.2026 8.892,83 8.403,36 17.296,19 739.495,80
32 01.05.2026 8.509,26 8.403,36 16.912,62 731.092,44
33 01.06.2026 8.692,99 8.403,36 17.096,35 722.689,08
34 01.07.2026 8.315,88 8.403,36 16.719,24 714.285,72
35 01.08.2026 8.493,15 8.403,36 16.896,51 705.882,36
36 01.09.2026 8.393,23 8.403,36 16.796,59 697.479,00
37 01.10.2026 8.025,79 8.403,36 16.429,15 689.075,64
38 01.11.2026 8.193,39 8.403,37 16.596,76 680.672,27
39 01.12.2026 7.832,39 8.403,36 16.235,75 672.268,91
40 01.01.2027 7.993,56 8.403,36 16.396,92 663.865,55
41 01.02.2027 7.893,63 8.403,36 16.296,99 655.462,19
42 01.03.2027 7.039,48 8.403,36 15.442,84 647.058,83
43 01.04.2027 7.693,80 8.403,36 16.097,16 638.655,47
44 01.05.2027 7.348,91 8.403,36 15.752,27 630.252,11
45 01.06.2027 7.493,96 8.403,37 15.897,33 621.848,74
46 01.07.2027 7.155,52 8.403,36 15.558,88 613.445,38
47 01.08.2027 7.294,12 8.403,36 15.697,48 605.042,02
48 01.09.2027 7.194,19 8.403,36 15.597,55 596.638,66
49 01.10.2027 6.865,43 8.403,36 15.268,79 588.235,30
50 01.11.2027 6.994,36 8.403,36 15.397,72 579.831,94
51 01.12.2027 6.672,04 8.403,36 15.075,40 571.428,58
52 01.01.2028 6.794,52 8.403,36 15.197,88 563.025,22
53 01.02.2028 6.694,61 8.403,37 15.097,98 554.621,85
54 01.03.2028 6.169,21 8.403,36 14.572,57 546.218,49
55 01.04.2028 6.494,77 8.403,36 14.898,13 537.815,13
56 01.05.2028 6.188,55 8.403,36 14.591,91 529.411,77
57 01.06.2028 6.294,93 8.403,36 14.698,29 521.008,41
58 01.07.2028 5.995,16 8.403,36 14.398,52 512.605,05
59 01.08.2028 6.095,09 8.403,36 14.498,45 504.201,69
60 01.09.2028 5.995,16 8.403,37 14.398,53 495.798,32
61 01.10.2028 5.705,08 8.403,36 14.108,44 487.394,96
62 01.11.2028 5.795,33 8.403,36 14.198,69 478.991,60
63 01.12.2028 5.511,68 8.403,36 13.915,04 470.588,24
64 01.01.2029 5.595,49 8.403,36 13.998,85 462.184,88
65 01.02.2029 5.495,57 8.403,36 13.898,93 453.781,52
66 01.03.2029 4.873,48 8.403,36 13.276,84 445.378,16
Consumatorul ________________________
semnatura
67 01.04.2029 5.295,73 8.403,37 13.699,10 436.974,79
68 01.05.2029 5.028,21 8.403,36 13.431,57 428.571,43
69 01.06.2029 5.095,89 8.403,36 13.499,25 420.168,07
70 01.07.2029 4.834,81 8.403,36 13.238,17 411.764,71
71 01.08.2029 4.896,05 8.403,36 13.299,41 403.361,35
72 01.09.2029 4.796,13 8.403,36 13.199,49 394.957,99
73 01.10.2029 4.544,72 8.403,36 12.948,08 386.554,63
74 01.11.2029 4.596,30 8.403,36 12.999,66 378.151,27
75 01.12.2029 4.351,33 8.403,37 12.754,70 369.747,90
76 01.01.2030 4.396,45 8.403,36 12.799,81 361.344,54
77 01.02.2030 4.296,54 8.403,36 12.699,90 352.941,18
78 01.03.2030 3.790,49 8.403,36 12.193,85 344.537,82
79 01.04.2030 4.096,69 8.403,36 12.500,05 336.134,46
80 01.05.2030 3.867,85 8.403,36 12.271,21 327.731,10
81 01.06.2030 3.896,86 8.403,36 12.300,22 319.327,74
82 01.07.2030 3.674,46 8.403,37 12.077,83 310.924,37
83 01.08.2030 3.697,01 8.403,36 12.100,37 302.521,01
84 01.09.2030 3.597,10 8.403,36 12.000,46 294.117,65
85 01.10.2030 3.384,37 8.403,36 11.787,73 285.714,29
86 01.11.2030 3.397,26 8.403,36 11.800,62 277.310,93
87 01.12.2030 3.190,98 8.403,36 11.594,34 268.907,57
88 01.01.2031 3.197,42 8.403,36 11.600,78 260.504,21
89 01.02.2031 3.097,50 8.403,36 11.500,86 252.100,85
90 01.03.2031 2.707,49 8.403,37 11.110,86 243.697,48
91 01.04.2031 2.897,67 8.403,36 11.301,03 235.294,12
92 01.05.2031 2.707,49 8.403,36 11.110,85 226.890,76
93 01.06.2031 2.697,83 8.403,36 11.101,19 218.487,40
94 01.07.2031 2.514,10 8.403,36 10.917,46 210.084,04
95 01.08.2031 2.497,98 8.403,36 10.901,34 201.680,68
96 01.09.2031 2.398,07 8.403,36 10.801,43 193.277,32
97 01.10.2031 2.224,01 8.403,37 10.627,38 184.873,95
98 01.11.2031 2.198,23 8.403,36 10.601,59 176.470,59
99 01.12.2031 2.030,62 8.403,36 10.433,98 168.067,23
100 01.01.2032 1.998,39 8.403,36 10.401,75 159.663,87
101 01.02.2032 1.898,47 8.403,36 10.301,83 151.260,51
102 01.03.2032 1.682,51 8.403,36 10.085,87 142.857,15
103 01.04.2032 1.698,63 8.403,36 10.101,99 134.453,79
104 01.05.2032 1.547,14 8.403,36 9.950,50 126.050,43
105 01.06.2032 1.498,79 8.403,37 9.902,16 117.647,06
106 01.07.2032 1.353,75 8.403,36 9.757,11 109.243,70
107 01.08.2032 1.298,95 8.403,36 9.702,31 100.840,34
108 01.09.2032 1.199,04 8.403,36 9.602,40 92.436,98
109 01.10.2032 1.063,65 8.403,36 9.467,01 84.033,62
110 01.11.2032 999,20 8.403,36 9.402,56 75.630,26
Consumatorul ________________________
semnatura
111 01.12.2032 870,26 8.403,36 9.273,62 67.226,90
112 01.01.2033 799,36 8.403,37 9.202,73 58.823,53
113 01.02.2033 699,44 8.403,36 9.102,80 50.420,17
114 01.03.2033 541,49 8.403,36 8.944,85 42.016,81
115 01.04.2033 499,60 8.403,36 8.902,96 33.613,45
116 01.05.2033 386,79 8.403,36 8.790,15 25.210,09
117 01.06.2033 299,75 8.403,36 8.703,11 16.806,73
118 01.07.2033 193,40 8.403,36 8.596,76 8.403,37
119 01.08.2033 99,92 8.403,37 8.503,29 0,00
Total (119 plăți) 704.296,54 1.000.000,00 1.704.296,54
INFORMAȚIE GENERALA
NOTA: Calcul estimativ realizat prin intermediul calculatorului de credit este orientativ și nu
are valoare contractuală
Dobînda aferentă creditului se calculează după următoarea formulă:
Sd=Sd*r/100*Nz/D unde Sd - soldul creditului, r - rata anuală a dobînzii, Nz - numărul de zile
calendaristice, D - 365 zile.
Dobînda anuală efectivă este stabilită cu condiția că creditul este tras imediat și integral,
creditul va fi rambursat conform graficul indicat, iar rata dobînzii și celelalte costuri vor
ramîne fixe în raport cu nivelul inițial și se aplică pe toată perioada creditului.
la data de _______________.
Semnătura ____________________
Consumatorul ________________________
semnatura