ANEXA 1.

Obiectului evaluarii

ANEXA 2. Obiectul analogic 1

ANEXA 3. Obiectul analogic 2

ANEXA 4. Obiectul analogic 3

ANEXA 5. Graficul rambursarii Creditului Ipotecar

Luna

Data

Rata

02/06/2015

02/07/2015

0.00

02/08/2015

Dobnda

Comision

Total spre
plat

Sold
credit

203.00

203.00

20300.00

136.53

20.30

156.83

20300.00

0.00

141.08

20.30

161.38

20300.00

02/09/2015

0.00

141.08

20.30

161.38

20300.00

02/10/2015

0.00

136.53

20.30

156.83

20300.00

02/11/2015

0.00

141.08

20.30

161.38

20300.00

02/12/2015

0.00

136.53

20.30

156.83

20300.00

02/01/2016

0.00

141.08

20.30

161.38

20300.00

02/02/2016

0.00

141.08

20.30

161.38

20300.00

02/03/2016

0.00

131.98

20.30

152.28

20300.00

10

02/04/2016

0.00

141.08

20.30

161.38

20300.00

11

02/05/2016

0.00

136.53

20.30

156.83

20300.00

12

02/06/2016

0.00

141.08

20.30

161.38

20300.00

13

02/07/2016

129.68

136.53

20.17

286.38

20170.32

14

02/08/2016

126.03

140.18

20.04

286.25

20044.30

15

02/09/2016

126.90

139.31

19.92

286.13

19917.39

16

02/10/2016

132.25

133.96

19.79

285.99

19785.14

17

02/11/2016

128.70

137.51

19.66

285.87

19656.44

18

02/12/2016

134.01

132.20

19.52

285.73

19522.43

19

02/01/2017

130.53

135.68

19.39

285.60

19391.91

20

02/02/2017

131.44

134.77

19.26

285.47

19260.47

21

02/03/2017

145.30

120.91

19.12

285.32

19115.16

22

02/04/2017

133.36

132.85

18.98

285.19

18981.80

23

02/05/2017

138.54

127.67

18.84

285.05

18843.26

24

02/06/2017

135.25

130.96

18.71

284.92

18708.01

25

02/07/2017

140.38

125.83

18.57

284.78

18567.63

26

02/08/2017

137.17

129.04

18.43

284.64

18430.46

27

02/09/2017

138.12

128.09

18.29

284.50

18292.34

28

02/10/2017

143.18

123.03

18.15

284.36

18149.16

Total spre
plat

Sold
credit

Luna

Data

Rata

Dobnda

Comision

29

02/11/2017

140.07

126.14

18.01

284.22

18009.09

30

02/12/2017

145.08

121.12

17.86

284.07

17864.00

31

02/01/2018

142.06

124.15

17.72

283.93

17721.95

32

02/02/2018

143.04

123.17

17.58

283.79

17578.91

33

02/03/2018

155.86

110.35

17.42

283.63

17423.05

34

02/04/2018

145.12

121.09

17.28

283.49

17277.93

35

02/05/2018

150.00

116.21

17.13

283.34

17127.92

36

02/06/2018

147.17

119.04

16.98

283.19

16980.75

37

02/07/2018

152.00

114.21

16.83

283.04

16828.75

38

02/08/2018

149.25

116.96

16.68

282.89

16679.50

39

02/09/2018

150.29

115.92

16.53

282.74

16529.21

40

02/10/2018

155.04

111.17

16.37

282.58

16374.17

41

02/11/2018

152.41

113.80

16.22

282.43

16221.76

42

02/12/2018

157.11

109.10

16.06

282.27

16064.66

43

02/01/2019

154.56

111.65

15.91

282.12

15910.10

44

02/02/2019

155.64

110.57

15.75

281.96

15754.46

45

02/03/2019

167.31

98.90

15.59

281.80

15587.15

46

02/04/2019

157.88

108.33

15.43

281.64

15429.27

47

02/05/2019

162.44

103.77

15.27

281.48

15266.83

48

02/06/2019

160.11

106.10

15.11

281.32

15106.73

49

02/07/2019

164.61

101.60

14.94

281.15

14942.12

50

02/08/2019

162.36

103.85

14.78

280.99

14779.76

51

02/09/2019

163.49

102.72

14.62

280.83

14616.27

52

02/10/2019

167.90

98.31

14.45

280.66

14448.36

53

02/11/2019

165.79

100.42

14.28

280.49

14282.57

54

02/12/2019

170.15

96.06

14.11

280.32

14112.42

55

02/01/2020

168.13

98.08

13.94

280.15

13944.29

56

02/02/2020

169.30

96.91

13.77

279.98

13775.00

57

02/03/2020

176.65

89.56

13.60

279.81

13598.35

58

02/04/2020

171.70

94.51

13.43

279.64

13426.64

Total spre
plat

Sold
credit

Luna

Data

Rata

Dobnda

Comision

59

02/05/2020

175.91

90.30

13.25

279.46

13250.74

60

02/06/2020

174.12

92.09

13.08

279.29

13076.62

61

02/07/2020

178.26

87.95

12.90

279.11

12898.36

62

02/08/2020

176.57

89.64

12.72

278.93

12721.79

63

02/09/2020

177.79

88.42

12.54

278.75

12544.00

64

02/10/2020

181.84

84.37

12.36

278.57

12362.16

65

02/11/2020

180.29

85.92

12.18

278.39

12181.87

66

02/12/2020

184.28

81.93

12.00

278.21

11997.59

67

02/01/2021

182.83

83.38

11.81

278.02

11814.76

68

02/02/2021

184.10

82.11

11.63

277.84

11630.66

69

02/03/2021

193.20

73.01

11.44

277.65

11437.46

70

02/04/2021

186.72

79.49

11.25

277.46

11250.74

71

02/05/2021

190.54

75.67

11.06

277.27

11060.21

72

02/06/2021

189.34

76.87

10.87

277.08

10870.86

73

02/07/2021

193.09

73.11

10.68

276.89

10677.77

74

02/08/2021

192.00

74.21

10.49

276.70

10485.77

75

02/09/2021

193.33

72.88

10.29

276.50

10292.44

76

02/10/2021

196.99

69.22

10.10

276.30

10095.45

77

02/11/2021

196.05

70.16

9.90

276.11

9899.40

78

02/12/2021

199.63

66.58

9.70

275.91

9699.77

79

02/01/2022

198.80

67.41

9.50

275.71

9500.98

80

02/02/2022

200.18

66.03

9.30

275.51

9300.80

81

02/03/2022

207.82

58.38

9.09

275.30

9092.98

82

02/04/2022

203.01

63.20

8.89

275.10

8889.96

83

02/05/2022

206.42

59.79

8.68

274.89

8683.54

84

02/06/2022

205.86

60.35

8.48

274.69

8477.68

85

02/07/2022

209.19

57.02

8.27

274.48

8268.49

86

02/08/2022

208.74

57.47

8.06

274.27

8059.75

87

02/09/2022

210.19

56.01

7.85

274.06

7849.55

88

02/10/2022

213.42

52.79

7.64

273.85

7636.14

Total spre
plat

Sold
credit

Luna

Data

Rata

Dobnda

Comision

89

02/11/2022

213.14

53.07

7.42

273.63

7423.00

90

02/12/2022

216.28

49.93

7.21

273.42

7206.72

91

02/01/2023

216.12

50.09

6.99

273.20

6990.59

92

02/02/2023

217.63

48.58

6.77

272.98

6772.97

93

02/03/2023

223.69

42.52

6.55

272.76

6549.27

94

02/04/2023

220.69

45.52

6.33

272.54

6328.58

95

02/05/2023

223.65

42.56

6.10

272.31

6104.94

96

02/06/2023

223.78

42.43

5.88

272.09

5881.16

97

02/07/2023

226.65

39.56

5.65

271.86

5654.50

98

02/08/2023

226.91

39.30

5.43

271.64

5427.59

99

02/09/2023

228.49

37.72

5.20

271.41

5199.10

100

02/10/2023

231.24

34.97

4.97

271.18

4967.86

101

02/11/2023

231.68

34.53

4.74

270.95

4736.18

102

02/12/2023

234.36

31.85

4.50

270.71

4501.82

103

02/01/2024

234.92

31.29

4.27

270.48

4266.90

104

02/02/2024

236.55

29.65

4.03

270.24

4030.35

105

02/03/2024

240.01

26.20

3.79

270.00

3790.34

106

02/04/2024

239.87

26.34

3.55

269.76

3550.47

107

02/05/2024

242.33

23.88

3.31

269.52

3308.14

108

02/06/2024

243.22

22.99

3.06

269.27

3064.93

109

02/07/2024

245.60

20.61

2.82

269.03

2819.33

110

02/08/2024

246.62

19.59

2.57

268.78

2572.72

111

02/09/2024

248.33

17.88

2.32

268.53

2324.39

112

02/10/2024

250.58

15.63

2.07

268.28

2073.81

113

02/11/2024

251.80

14.41

1.82

268.03

1822.01

114

02/12/2024

253.96

12.25

1.57

267.78

1568.06

115

02/01/2025

255.31

10.90

1.31

267.52

1312.75

116

02/02/2025

257.09

9.12

1.06

267.27

1055.66

117

02/03/2025

259.58

6.63

0.80

267.01

796.08

118

02/04/2025

260.68

5.53

0.54

266.74

535.40

Total spre
plat

Sold
credit

Luna

Data

Rata

Dobnda

Comision

119

02/05/2025

262.61

3.60

0.27

266.48

272.79

120

02/06/2025

272.79

1.90

0.00

274.69

0.00

20300.00

10124.80

1666.01

32090.82

Total