| Monthly payment 37 197.35 lei | DAE 10.79 % | Interest rate 10.3 % | The total amount of the loan 11 159 205 lei | |||
|---|---|---|---|---|---|---|
| Repayment of interest | Payment of commissions | Credit reimbursement | Credit balance | Data | Monthly payment | |
| 0 | 4000000 | 26.10.2026 | 4000000 | |||
| 1 | 34 333.33 | 0.00 | 2 864.02 | 3 997 135.98 | 26.11.2026 | 37 197.35 |
| 2 | 34 308.75 | 0.00 | 2 888.60 | 3 994 247.38 | 26.12.2026 | 37 197.35 |
| 3 | 34 283.96 | 0.00 | 2 913.39 | 3 991 333.99 | 26.01.2027 | 37 197.35 |
| 4 | 34 258.95 | 0.00 | 2 938.40 | 3 988 395.59 | 26.02.2027 | 37 197.35 |
| 5 | 34 233.73 | 0.00 | 2 963.62 | 3 985 431.97 | 26.03.2027 | 37 197.35 |
| 6 | 34 208.29 | 0.00 | 2 989.06 | 3 982 442.91 | 26.04.2027 | 37 197.35 |
| 7 | 34 182.63 | 0.00 | 3 014.72 | 3 979 428.19 | 26.05.2027 | 37 197.35 |
| 8 | 34 156.76 | 0.00 | 3 040.59 | 3 976 387.60 | 26.06.2027 | 37 197.35 |
| 9 | 34 130.66 | 0.00 | 3 066.69 | 3 973 320.91 | 26.07.2027 | 37 197.35 |
| 10 | 34 104.34 | 0.00 | 3 093.01 | 3 970 227.90 | 26.08.2027 | 37 197.35 |
| 11 | 34 077.79 | 0.00 | 3 119.56 | 3 967 108.34 | 26.09.2027 | 37 197.35 |
| 12 | 34 051.01 | 0.00 | 3 146.34 | 3 963 962.00 | 26.10.2027 | 37 197.35 |
| 13 | 34 024.01 | 0.00 | 3 173.34 | 3 960 788.66 | 26.11.2027 | 37 197.35 |
| 14 | 33 996.77 | 0.00 | 3 200.58 | 3 957 588.08 | 26.12.2027 | 37 197.35 |
| 15 | 33 969.30 | 0.00 | 3 228.05 | 3 954 360.03 | 26.01.2028 | 37 197.35 |
| 16 | 33 941.59 | 0.00 | 3 255.76 | 3 951 104.27 | 26.02.2028 | 37 197.35 |
| 17 | 33 913.64 | 0.00 | 3 283.71 | 3 947 820.56 | 26.03.2028 | 37 197.35 |
| 18 | 33 885.46 | 0.00 | 3 311.89 | 3 944 508.67 | 26.04.2028 | 37 197.35 |
| 19 | 33 857.03 | 0.00 | 3 340.32 | 3 941 168.35 | 26.05.2028 | 37 197.35 |
| 20 | 33 828.36 | 0.00 | 3 368.99 | 3 937 799.36 | 26.06.2028 | 37 197.35 |
| 21 | 33 799.44 | 0.00 | 3 397.91 | 3 934 401.45 | 26.07.2028 | 37 197.35 |
| 22 | 33 770.28 | 0.00 | 3 427.07 | 3 930 974.38 | 26.08.2028 | 37 197.35 |
| 23 | 33 740.86 | 0.00 | 3 456.49 | 3 927 517.89 | 26.09.2028 | 37 197.35 |
| 24 | 33 711.20 | 0.00 | 3 486.15 | 3 924 031.74 | 26.10.2028 | 37 197.35 |
| 25 | 33 681.27 | 0.00 | 3 516.08 | 3 920 515.66 | 26.11.2028 | 37 197.35 |
| 26 | 33 651.09 | 0.00 | 3 546.26 | 3 916 969.40 | 26.12.2028 | 37 197.35 |
| 27 | 33 620.65 | 0.00 | 3 576.70 | 3 913 392.70 | 26.01.2029 | 37 197.35 |
| 28 | 33 589.95 | 0.00 | 3 607.40 | 3 909 785.30 | 26.02.2029 | 37 197.35 |
| 29 | 33 558.99 | 0.00 | 3 638.36 | 3 906 146.94 | 26.03.2029 | 37 197.35 |
| 30 | 33 527.76 | 0.00 | 3 669.59 | 3 902 477.35 | 26.04.2029 | 37 197.35 |
| 31 | 33 496.26 | 0.00 | 3 701.09 | 3 898 776.26 | 26.05.2029 | 37 197.35 |
| 32 | 33 464.50 | 0.00 | 3 732.85 | 3 895 043.41 | 26.06.2029 | 37 197.35 |
| 33 | 33 432.46 | 0.00 | 3 764.89 | 3 891 278.52 | 26.07.2029 | 37 197.35 |
| 34 | 33 400.14 | 0.00 | 3 797.21 | 3 887 481.31 | 26.08.2029 | 37 197.35 |
| 35 | 33 367.55 | 0.00 | 3 829.80 | 3 883 651.51 | 26.09.2029 | 37 197.35 |
| 36 | 33 334.68 | 0.00 | 3 862.67 | 3 879 788.84 | 26.10.2029 | 37 197.35 |
| 37 | 33 301.52 | 0.00 | 3 895.83 | 3 875 893.01 | 26.11.2029 | 37 197.35 |
| 38 | 33 268.08 | 0.00 | 3 929.27 | 3 871 963.74 | 26.12.2029 | 37 197.35 |
| 39 | 33 234.36 | 0.00 | 3 962.99 | 3 868 000.75 | 26.01.2030 | 37 197.35 |
| 40 | 33 200.34 | 0.00 | 3 997.01 | 3 864 003.74 | 26.02.2030 | 37 197.35 |
| 41 | 33 166.03 | 0.00 | 4 031.32 | 3 859 972.42 | 26.03.2030 | 37 197.35 |
| 42 | 33 131.43 | 0.00 | 4 065.92 | 3 855 906.50 | 26.04.2030 | 37 197.35 |
| 43 | 33 096.53 | 0.00 | 4 100.82 | 3 851 805.68 | 26.05.2030 | 37 197.35 |
| 44 | 33 061.33 | 0.00 | 4 136.02 | 3 847 669.66 | 26.06.2030 | 37 197.35 |
| 45 | 33 025.83 | 0.00 | 4 171.52 | 3 843 498.14 | 26.07.2030 | 37 197.35 |
| 46 | 32 990.03 | 0.00 | 4 207.32 | 3 839 290.82 | 26.08.2030 | 37 197.35 |
| 47 | 32 953.91 | 0.00 | 4 243.44 | 3 835 047.38 | 26.09.2030 | 37 197.35 |
| 48 | 32 917.49 | 0.00 | 4 279.86 | 3 830 767.52 | 26.10.2030 | 37 197.35 |
| 49 | 32 880.75 | 0.00 | 4 316.60 | 3 826 450.92 | 26.11.2030 | 37 197.35 |
| 50 | 32 843.70 | 0.00 | 4 353.65 | 3 822 097.27 | 26.12.2030 | 37 197.35 |
| 51 | 32 806.33 | 0.00 | 4 391.02 | 3 817 706.25 | 26.01.2031 | 37 197.35 |
| 52 | 32 768.65 | 0.00 | 4 428.70 | 3 813 277.55 | 26.02.2031 | 37 197.35 |
| 53 | 32 730.63 | 0.00 | 4 466.72 | 3 808 810.83 | 26.03.2031 | 37 197.35 |
| 54 | 32 692.29 | 0.00 | 4 505.06 | 3 804 305.77 | 26.04.2031 | 37 197.35 |
| 55 | 32 653.62 | 0.00 | 4 543.73 | 3 799 762.04 | 26.05.2031 | 37 197.35 |
| 56 | 32 614.62 | 0.00 | 4 582.73 | 3 795 179.31 | 26.06.2031 | 37 197.35 |
| 57 | 32 575.29 | 0.00 | 4 622.06 | 3 790 557.25 | 26.07.2031 | 37 197.35 |
| 58 | 32 535.62 | 0.00 | 4 661.73 | 3 785 895.52 | 26.08.2031 | 37 197.35 |
| 59 | 32 495.60 | 0.00 | 4 701.75 | 3 781 193.77 | 26.09.2031 | 37 197.35 |
| 60 | 32 455.25 | 0.00 | 4 742.10 | 3 776 451.67 | 26.10.2031 | 37 197.35 |
| 61 | 32 414.54 | 0.00 | 4 782.81 | 3 771 668.86 | 26.11.2031 | 37 197.35 |
| 62 | 32 373.49 | 0.00 | 4 823.86 | 3 766 845.00 | 26.12.2031 | 37 197.35 |
| 63 | 32 332.09 | 0.00 | 4 865.26 | 3 761 979.74 | 26.01.2032 | 37 197.35 |
| 64 | 32 290.33 | 0.00 | 4 907.02 | 3 757 072.72 | 26.02.2032 | 37 197.35 |
| 65 | 32 248.21 | 0.00 | 4 949.14 | 3 752 123.58 | 26.03.2032 | 37 197.35 |
| 66 | 32 205.73 | 0.00 | 4 991.62 | 3 747 131.96 | 26.04.2032 | 37 197.35 |
| 67 | 32 162.88 | 0.00 | 5 034.47 | 3 742 097.49 | 26.05.2032 | 37 197.35 |
| 68 | 32 119.67 | 0.00 | 5 077.68 | 3 737 019.81 | 26.06.2032 | 37 197.35 |
| 69 | 32 076.09 | 0.00 | 5 121.26 | 3 731 898.55 | 26.07.2032 | 37 197.35 |
| 70 | 32 032.13 | 0.00 | 5 165.22 | 3 726 733.33 | 26.08.2032 | 37 197.35 |
| 71 | 31 987.79 | 0.00 | 5 209.56 | 3 721 523.77 | 26.09.2032 | 37 197.35 |
| 72 | 31 943.08 | 0.00 | 5 254.27 | 3 716 269.50 | 26.10.2032 | 37 197.35 |
| 73 | 31 897.98 | 0.00 | 5 299.37 | 3 710 970.13 | 26.11.2032 | 37 197.35 |
| 74 | 31 852.49 | 0.00 | 5 344.86 | 3 705 625.27 | 26.12.2032 | 37 197.35 |
| 75 | 31 806.62 | 0.00 | 5 390.73 | 3 700 234.54 | 26.01.2033 | 37 197.35 |
| 76 | 31 760.35 | 0.00 | 5 437.00 | 3 694 797.54 | 26.02.2033 | 37 197.35 |
| 77 | 31 713.68 | 0.00 | 5 483.67 | 3 689 313.87 | 26.03.2033 | 37 197.35 |
| 78 | 31 666.61 | 0.00 | 5 530.74 | 3 683 783.13 | 26.04.2033 | 37 197.35 |
| 79 | 31 619.14 | 0.00 | 5 578.21 | 3 678 204.92 | 26.05.2033 | 37 197.35 |
| 80 | 31 571.26 | 0.00 | 5 626.09 | 3 672 578.83 | 26.06.2033 | 37 197.35 |
| 81 | 31 522.97 | 0.00 | 5 674.38 | 3 666 904.45 | 26.07.2033 | 37 197.35 |
| 82 | 31 474.26 | 0.00 | 5 723.09 | 3 661 181.36 | 26.08.2033 | 37 197.35 |
| 83 | 31 425.14 | 0.00 | 5 772.21 | 3 655 409.15 | 26.09.2033 | 37 197.35 |
| 84 | 31 375.60 | 0.00 | 5 821.75 | 3 649 587.40 | 26.10.2033 | 37 197.35 |
| 85 | 31 325.63 | 0.00 | 5 871.72 | 3 643 715.68 | 26.11.2033 | 37 197.35 |
| 86 | 31 275.23 | 0.00 | 5 922.12 | 3 637 793.56 | 26.12.2033 | 37 197.35 |
| 87 | 31 224.39 | 0.00 | 5 972.96 | 3 631 820.60 | 26.01.2034 | 37 197.35 |
| 88 | 31 173.13 | 0.00 | 6 024.22 | 3 625 796.38 | 26.02.2034 | 37 197.35 |
| 89 | 31 121.42 | 0.00 | 6 075.93 | 3 619 720.45 | 26.03.2034 | 37 197.35 |
| 90 | 31 069.27 | 0.00 | 6 128.08 | 3 613 592.37 | 26.04.2034 | 37 197.35 |
| 91 | 31 016.67 | 0.00 | 6 180.68 | 3 607 411.69 | 26.05.2034 | 37 197.35 |
| 92 | 30 963.62 | 0.00 | 6 233.73 | 3 601 177.96 | 26.06.2034 | 37 197.35 |
| 93 | 30 910.11 | 0.00 | 6 287.24 | 3 594 890.72 | 26.07.2034 | 37 197.35 |
| 94 | 30 856.15 | 0.00 | 6 341.20 | 3 588 549.52 | 26.08.2034 | 37 197.35 |
| 95 | 30 801.72 | 0.00 | 6 395.63 | 3 582 153.89 | 26.09.2034 | 37 197.35 |
| 96 | 30 746.82 | 0.00 | 6 450.53 | 3 575 703.36 | 26.10.2034 | 37 197.35 |
| 97 | 30 691.45 | 0.00 | 6 505.90 | 3 569 197.46 | 26.11.2034 | 37 197.35 |
| 98 | 30 635.61 | 0.00 | 6 561.74 | 3 562 635.72 | 26.12.2034 | 37 197.35 |
| 99 | 30 579.29 | 0.00 | 6 618.06 | 3 556 017.66 | 26.01.2035 | 37 197.35 |
| 100 | 30 522.48 | 0.00 | 6 674.87 | 3 549 342.79 | 26.02.2035 | 37 197.35 |
| 101 | 30 465.19 | 0.00 | 6 732.16 | 3 542 610.63 | 26.03.2035 | 37 197.35 |
| 102 | 30 407.41 | 0.00 | 6 789.94 | 3 535 820.69 | 26.04.2035 | 37 197.35 |
| 103 | 30 349.13 | 0.00 | 6 848.22 | 3 528 972.47 | 26.05.2035 | 37 197.35 |
| 104 | 30 290.35 | 0.00 | 6 907.00 | 3 522 065.47 | 26.06.2035 | 37 197.35 |
| 105 | 30 231.06 | 0.00 | 6 966.29 | 3 515 099.18 | 26.07.2035 | 37 197.35 |
| 106 | 30 171.27 | 0.00 | 7 026.08 | 3 508 073.10 | 26.08.2035 | 37 197.35 |
| 107 | 30 110.96 | 0.00 | 7 086.39 | 3 500 986.71 | 26.09.2035 | 37 197.35 |
| 108 | 30 050.14 | 0.00 | 7 147.21 | 3 493 839.50 | 26.10.2035 | 37 197.35 |
| 109 | 29 988.79 | 0.00 | 7 208.56 | 3 486 630.94 | 26.11.2035 | 37 197.35 |
| 110 | 29 926.92 | 0.00 | 7 270.43 | 3 479 360.51 | 26.12.2035 | 37 197.35 |
| 111 | 29 864.51 | 0.00 | 7 332.84 | 3 472 027.67 | 26.01.2036 | 37 197.35 |
| 112 | 29 801.57 | 0.00 | 7 395.78 | 3 464 631.89 | 26.02.2036 | 37 197.35 |
| 113 | 29 738.09 | 0.00 | 7 459.26 | 3 457 172.63 | 26.03.2036 | 37 197.35 |
| 114 | 29 674.07 | 0.00 | 7 523.28 | 3 449 649.35 | 26.04.2036 | 37 197.35 |
| 115 | 29 609.49 | 0.00 | 7 587.86 | 3 442 061.49 | 26.05.2036 | 37 197.35 |
| 116 | 29 544.36 | 0.00 | 7 652.99 | 3 434 408.50 | 26.06.2036 | 37 197.35 |
| 117 | 29 478.67 | 0.00 | 7 718.68 | 3 426 689.82 | 26.07.2036 | 37 197.35 |
| 118 | 29 412.42 | 0.00 | 7 784.93 | 3 418 904.89 | 26.08.2036 | 37 197.35 |
| 119 | 29 345.60 | 0.00 | 7 851.75 | 3 411 053.14 | 26.09.2036 | 37 197.35 |
| 120 | 29 278.21 | 0.00 | 7 919.14 | 3 403 134.00 | 26.10.2036 | 37 197.35 |
| 121 | 29 210.23 | 0.00 | 7 987.12 | 3 395 146.88 | 26.11.2036 | 37 197.35 |
| 122 | 29 141.68 | 0.00 | 8 055.67 | 3 387 091.21 | 26.12.2036 | 37 197.35 |
| 123 | 29 072.53 | 0.00 | 8 124.82 | 3 378 966.39 | 26.01.2037 | 37 197.35 |
| 124 | 29 002.79 | 0.00 | 8 194.56 | 3 370 771.83 | 26.02.2037 | 37 197.35 |
| 125 | 28 932.46 | 0.00 | 8 264.89 | 3 362 506.94 | 26.03.2037 | 37 197.35 |
| 126 | 28 861.52 | 0.00 | 8 335.83 | 3 354 171.11 | 26.04.2037 | 37 197.35 |
| 127 | 28 789.97 | 0.00 | 8 407.38 | 3 345 763.73 | 26.05.2037 | 37 197.35 |
| 128 | 28 717.81 | 0.00 | 8 479.54 | 3 337 284.19 | 26.06.2037 | 37 197.35 |
| 129 | 28 645.02 | 0.00 | 8 552.33 | 3 328 731.86 | 26.07.2037 | 37 197.35 |
| 130 | 28 571.62 | 0.00 | 8 625.73 | 3 320 106.13 | 26.08.2037 | 37 197.35 |
| 131 | 28 497.58 | 0.00 | 8 699.77 | 3 311 406.36 | 26.09.2037 | 37 197.35 |
| 132 | 28 422.90 | 0.00 | 8 774.45 | 3 302 631.91 | 26.10.2037 | 37 197.35 |
| 133 | 28 347.59 | 0.00 | 8 849.76 | 3 293 782.15 | 26.11.2037 | 37 197.35 |
| 134 | 28 271.63 | 0.00 | 8 925.72 | 3 284 856.43 | 26.12.2037 | 37 197.35 |
| 135 | 28 195.02 | 0.00 | 9 002.33 | 3 275 854.10 | 26.01.2038 | 37 197.35 |
| 136 | 28 117.75 | 0.00 | 9 079.60 | 3 266 774.50 | 26.02.2038 | 37 197.35 |
| 137 | 28 039.81 | 0.00 | 9 157.54 | 3 257 616.96 | 26.03.2038 | 37 197.35 |
| 138 | 27 961.21 | 0.00 | 9 236.14 | 3 248 380.82 | 26.04.2038 | 37 197.35 |
| 139 | 27 881.94 | 0.00 | 9 315.41 | 3 239 065.41 | 26.05.2038 | 37 197.35 |
| 140 | 27 801.98 | 0.00 | 9 395.37 | 3 229 670.04 | 26.06.2038 | 37 197.35 |
| 141 | 27 721.33 | 0.00 | 9 476.02 | 3 220 194.02 | 26.07.2038 | 37 197.35 |
| 142 | 27 640.00 | 0.00 | 9 557.35 | 3 210 636.67 | 26.08.2038 | 37 197.35 |
| 143 | 27 557.96 | 0.00 | 9 639.39 | 3 200 997.28 | 26.09.2038 | 37 197.35 |
| 144 | 27 475.23 | 0.00 | 9 722.12 | 3 191 275.16 | 26.10.2038 | 37 197.35 |
| 145 | 27 391.78 | 0.00 | 9 805.57 | 3 181 469.59 | 26.11.2038 | 37 197.35 |
| 146 | 27 307.61 | 0.00 | 9 889.74 | 3 171 579.85 | 26.12.2038 | 37 197.35 |
| 147 | 27 222.73 | 0.00 | 9 974.62 | 3 161 605.23 | 26.01.2039 | 37 197.35 |
| 148 | 27 137.11 | 0.00 | 10 060.24 | 3 151 544.99 | 26.02.2039 | 37 197.35 |
| 149 | 27 050.76 | 0.00 | 10 146.59 | 3 141 398.40 | 26.03.2039 | 37 197.35 |
| 150 | 26 963.67 | 0.00 | 10 233.68 | 3 131 164.72 | 26.04.2039 | 37 197.35 |
| 151 | 26 875.83 | 0.00 | 10 321.52 | 3 120 843.20 | 26.05.2039 | 37 197.35 |
| 152 | 26 787.24 | 0.00 | 10 410.11 | 3 110 433.09 | 26.06.2039 | 37 197.35 |
| 153 | 26 697.88 | 0.00 | 10 499.47 | 3 099 933.62 | 26.07.2039 | 37 197.35 |
| 154 | 26 607.76 | 0.00 | 10 589.59 | 3 089 344.03 | 26.08.2039 | 37 197.35 |
| 155 | 26 516.87 | 0.00 | 10 680.48 | 3 078 663.55 | 26.09.2039 | 37 197.35 |
| 156 | 26 425.20 | 0.00 | 10 772.15 | 3 067 891.40 | 26.10.2039 | 37 197.35 |
| 157 | 26 332.73 | 0.00 | 10 864.62 | 3 057 026.78 | 26.11.2039 | 37 197.35 |
| 158 | 26 239.48 | 0.00 | 10 957.87 | 3 046 068.91 | 26.12.2039 | 37 197.35 |
| 159 | 26 145.42 | 0.00 | 11 051.93 | 3 035 016.98 | 26.01.2040 | 37 197.35 |
| 160 | 26 050.56 | 0.00 | 11 146.79 | 3 023 870.19 | 26.02.2040 | 37 197.35 |
| 161 | 25 954.89 | 0.00 | 11 242.46 | 3 012 627.73 | 26.03.2040 | 37 197.35 |
| 162 | 25 858.39 | 0.00 | 11 338.96 | 3 001 288.77 | 26.04.2040 | 37 197.35 |
| 163 | 25 761.06 | 0.00 | 11 436.29 | 2 989 852.48 | 26.05.2040 | 37 197.35 |
| 164 | 25 662.90 | 0.00 | 11 534.45 | 2 978 318.03 | 26.06.2040 | 37 197.35 |
| 165 | 25 563.90 | 0.00 | 11 633.45 | 2 966 684.58 | 26.07.2040 | 37 197.35 |
| 166 | 25 464.04 | 0.00 | 11 733.31 | 2 954 951.27 | 26.08.2040 | 37 197.35 |
| 167 | 25 363.33 | 0.00 | 11 834.02 | 2 943 117.25 | 26.09.2040 | 37 197.35 |
| 168 | 25 261.76 | 0.00 | 11 935.59 | 2 931 181.66 | 26.10.2040 | 37 197.35 |
| 169 | 25 159.31 | 0.00 | 12 038.04 | 2 919 143.62 | 26.11.2040 | 37 197.35 |
| 170 | 25 055.98 | 0.00 | 12 141.37 | 2 907 002.25 | 26.12.2040 | 37 197.35 |
| 171 | 24 951.77 | 0.00 | 12 245.58 | 2 894 756.67 | 26.01.2041 | 37 197.35 |
| 172 | 24 846.66 | 0.00 | 12 350.69 | 2 882 405.98 | 26.02.2041 | 37 197.35 |
| 173 | 24 740.65 | 0.00 | 12 456.70 | 2 869 949.28 | 26.03.2041 | 37 197.35 |
| 174 | 24 633.73 | 0.00 | 12 563.62 | 2 857 385.66 | 26.04.2041 | 37 197.35 |
| 175 | 24 525.89 | 0.00 | 12 671.46 | 2 844 714.20 | 26.05.2041 | 37 197.35 |
| 176 | 24 417.13 | 0.00 | 12 780.22 | 2 831 933.98 | 26.06.2041 | 37 197.35 |
| 177 | 24 307.43 | 0.00 | 12 889.92 | 2 819 044.06 | 26.07.2041 | 37 197.35 |
| 178 | 24 196.79 | 0.00 | 13 000.56 | 2 806 043.50 | 26.08.2041 | 37 197.35 |
| 179 | 24 085.21 | 0.00 | 13 112.14 | 2 792 931.36 | 26.09.2041 | 37 197.35 |
| 180 | 23 972.66 | 0.00 | 13 224.69 | 2 779 706.67 | 26.10.2041 | 37 197.35 |
| 181 | 23 859.15 | 0.00 | 13 338.20 | 2 766 368.47 | 26.11.2041 | 37 197.35 |
| 182 | 23 744.66 | 0.00 | 13 452.69 | 2 752 915.78 | 26.12.2041 | 37 197.35 |
| 183 | 23 629.19 | 0.00 | 13 568.16 | 2 739 347.62 | 26.01.2042 | 37 197.35 |
| 184 | 23 512.73 | 0.00 | 13 684.62 | 2 725 663.00 | 26.02.2042 | 37 197.35 |
| 185 | 23 395.27 | 0.00 | 13 802.08 | 2 711 860.92 | 26.03.2042 | 37 197.35 |
| 186 | 23 276.81 | 0.00 | 13 920.54 | 2 697 940.38 | 26.04.2042 | 37 197.35 |
| 187 | 23 157.32 | 0.00 | 14 040.03 | 2 683 900.35 | 26.05.2042 | 37 197.35 |
| 188 | 23 036.81 | 0.00 | 14 160.54 | 2 669 739.81 | 26.06.2042 | 37 197.35 |
| 189 | 22 915.27 | 0.00 | 14 282.08 | 2 655 457.73 | 26.07.2042 | 37 197.35 |
| 190 | 22 792.68 | 0.00 | 14 404.67 | 2 641 053.06 | 26.08.2042 | 37 197.35 |
| 191 | 22 669.04 | 0.00 | 14 528.31 | 2 626 524.75 | 26.09.2042 | 37 197.35 |
| 192 | 22 544.34 | 0.00 | 14 653.01 | 2 611 871.74 | 26.10.2042 | 37 197.35 |
| 193 | 22 418.57 | 0.00 | 14 778.78 | 2 597 092.96 | 26.11.2042 | 37 197.35 |
| 194 | 22 291.71 | 0.00 | 14 905.64 | 2 582 187.32 | 26.12.2042 | 37 197.35 |
| 195 | 22 163.77 | 0.00 | 15 033.58 | 2 567 153.74 | 26.01.2043 | 37 197.35 |
| 196 | 22 034.74 | 0.00 | 15 162.61 | 2 551 991.13 | 26.02.2043 | 37 197.35 |
| 197 | 21 904.59 | 0.00 | 15 292.76 | 2 536 698.37 | 26.03.2043 | 37 197.35 |
| 198 | 21 773.33 | 0.00 | 15 424.02 | 2 521 274.35 | 26.04.2043 | 37 197.35 |
| 199 | 21 640.94 | 0.00 | 15 556.41 | 2 505 717.94 | 26.05.2043 | 37 197.35 |
| 200 | 21 507.41 | 0.00 | 15 689.94 | 2 490 028.00 | 26.06.2043 | 37 197.35 |
| 201 | 21 372.74 | 0.00 | 15 824.61 | 2 474 203.39 | 26.07.2043 | 37 197.35 |
| 202 | 21 236.91 | 0.00 | 15 960.44 | 2 458 242.95 | 26.08.2043 | 37 197.35 |
| 203 | 21 099.92 | 0.00 | 16 097.43 | 2 442 145.52 | 26.09.2043 | 37 197.35 |
| 204 | 20 961.75 | 0.00 | 16 235.60 | 2 425 909.92 | 26.10.2043 | 37 197.35 |
| 205 | 20 822.39 | 0.00 | 16 374.96 | 2 409 534.96 | 26.11.2043 | 37 197.35 |
| 206 | 20 681.84 | 0.00 | 16 515.51 | 2 393 019.45 | 26.12.2043 | 37 197.35 |
| 207 | 20 540.08 | 0.00 | 16 657.27 | 2 376 362.18 | 26.01.2044 | 37 197.35 |
| 208 | 20 397.11 | 0.00 | 16 800.24 | 2 359 561.94 | 26.02.2044 | 37 197.35 |
| 209 | 20 252.91 | 0.00 | 16 944.44 | 2 342 617.50 | 26.03.2044 | 37 197.35 |
| 210 | 20 107.47 | 0.00 | 17 089.88 | 2 325 527.62 | 26.04.2044 | 37 197.35 |
| 211 | 19 960.78 | 0.00 | 17 236.57 | 2 308 291.05 | 26.05.2044 | 37 197.35 |
| 212 | 19 812.83 | 0.00 | 17 384.52 | 2 290 906.53 | 26.06.2044 | 37 197.35 |
| 213 | 19 663.61 | 0.00 | 17 533.74 | 2 273 372.79 | 26.07.2044 | 37 197.35 |
| 214 | 19 513.12 | 0.00 | 17 684.23 | 2 255 688.56 | 26.08.2044 | 37 197.35 |
| 215 | 19 361.33 | 0.00 | 17 836.02 | 2 237 852.54 | 26.09.2044 | 37 197.35 |
| 216 | 19 208.23 | 0.00 | 17 989.12 | 2 219 863.42 | 26.10.2044 | 37 197.35 |
| 217 | 19 053.83 | 0.00 | 18 143.52 | 2 201 719.90 | 26.11.2044 | 37 197.35 |
| 218 | 18 898.10 | 0.00 | 18 299.25 | 2 183 420.65 | 26.12.2044 | 37 197.35 |
| 219 | 18 741.03 | 0.00 | 18 456.32 | 2 164 964.33 | 26.01.2045 | 37 197.35 |
| 220 | 18 582.61 | 0.00 | 18 614.74 | 2 146 349.59 | 26.02.2045 | 37 197.35 |
| 221 | 18 422.83 | 0.00 | 18 774.52 | 2 127 575.07 | 26.03.2045 | 37 197.35 |
| 222 | 18 261.69 | 0.00 | 18 935.66 | 2 108 639.41 | 26.04.2045 | 37 197.35 |
| 223 | 18 099.15 | 0.00 | 19 098.20 | 2 089 541.21 | 26.05.2045 | 37 197.35 |
| 224 | 17 935.23 | 0.00 | 19 262.12 | 2 070 279.09 | 26.06.2045 | 37 197.35 |
| 225 | 17 769.90 | 0.00 | 19 427.45 | 2 050 851.64 | 26.07.2045 | 37 197.35 |
| 226 | 17 603.14 | 0.00 | 19 594.21 | 2 031 257.43 | 26.08.2045 | 37 197.35 |
| 227 | 17 434.96 | 0.00 | 19 762.39 | 2 011 495.04 | 26.09.2045 | 37 197.35 |
| 228 | 17 265.33 | 0.00 | 19 932.02 | 1 991 563.02 | 26.10.2045 | 37 197.35 |
| 229 | 17 094.25 | 0.00 | 20 103.10 | 1 971 459.92 | 26.11.2045 | 37 197.35 |
| 230 | 16 921.70 | 0.00 | 20 275.65 | 1 951 184.27 | 26.12.2045 | 37 197.35 |
| 231 | 16 747.66 | 0.00 | 20 449.69 | 1 930 734.58 | 26.01.2046 | 37 197.35 |
| 232 | 16 572.14 | 0.00 | 20 625.21 | 1 910 109.37 | 26.02.2046 | 37 197.35 |
| 233 | 16 395.11 | 0.00 | 20 802.24 | 1 889 307.13 | 26.03.2046 | 37 197.35 |
| 234 | 16 216.55 | 0.00 | 20 980.80 | 1 868 326.33 | 26.04.2046 | 37 197.35 |
| 235 | 16 036.47 | 0.00 | 21 160.88 | 1 847 165.45 | 26.05.2046 | 37 197.35 |
| 236 | 15 854.84 | 0.00 | 21 342.51 | 1 825 822.94 | 26.06.2046 | 37 197.35 |
| 237 | 15 671.65 | 0.00 | 21 525.70 | 1 804 297.24 | 26.07.2046 | 37 197.35 |
| 238 | 15 486.88 | 0.00 | 21 710.47 | 1 782 586.77 | 26.08.2046 | 37 197.35 |
| 239 | 15 300.54 | 0.00 | 21 896.81 | 1 760 689.96 | 26.09.2046 | 37 197.35 |
| 240 | 15 112.59 | 0.00 | 22 084.76 | 1 738 605.20 | 26.10.2046 | 37 197.35 |
| 241 | 14 923.03 | 0.00 | 22 274.32 | 1 716 330.88 | 26.11.2046 | 37 197.35 |
| 242 | 14 731.84 | 0.00 | 22 465.51 | 1 693 865.37 | 26.12.2046 | 37 197.35 |
| 243 | 14 539.01 | 0.00 | 22 658.34 | 1 671 207.03 | 26.01.2047 | 37 197.35 |
| 244 | 14 344.53 | 0.00 | 22 852.82 | 1 648 354.21 | 26.02.2047 | 37 197.35 |
| 245 | 14 148.37 | 0.00 | 23 048.98 | 1 625 305.23 | 26.03.2047 | 37 197.35 |
| 246 | 13 950.54 | 0.00 | 23 246.81 | 1 602 058.42 | 26.04.2047 | 37 197.35 |
| 247 | 13 751.00 | 0.00 | 23 446.35 | 1 578 612.07 | 26.05.2047 | 37 197.35 |
| 248 | 13 549.75 | 0.00 | 23 647.60 | 1 554 964.47 | 26.06.2047 | 37 197.35 |
| 249 | 13 346.78 | 0.00 | 23 850.57 | 1 531 113.90 | 26.07.2047 | 37 197.35 |
| 250 | 13 142.06 | 0.00 | 24 055.29 | 1 507 058.61 | 26.08.2047 | 37 197.35 |
| 251 | 12 935.59 | 0.00 | 24 261.76 | 1 482 796.85 | 26.09.2047 | 37 197.35 |
| 252 | 12 727.34 | 0.00 | 24 470.01 | 1 458 326.84 | 26.10.2047 | 37 197.35 |
| 253 | 12 517.31 | 0.00 | 24 680.04 | 1 433 646.80 | 26.11.2047 | 37 197.35 |
| 254 | 12 305.47 | 0.00 | 24 891.88 | 1 408 754.92 | 26.12.2047 | 37 197.35 |
| 255 | 12 091.81 | 0.00 | 25 105.54 | 1 383 649.38 | 26.01.2048 | 37 197.35 |
| 256 | 11 876.32 | 0.00 | 25 321.03 | 1 358 328.35 | 26.02.2048 | 37 197.35 |
| 257 | 11 658.99 | 0.00 | 25 538.36 | 1 332 789.99 | 26.03.2048 | 37 197.35 |
| 258 | 11 439.78 | 0.00 | 25 757.57 | 1 307 032.42 | 26.04.2048 | 37 197.35 |
| 259 | 11 218.69 | 0.00 | 25 978.66 | 1 281 053.76 | 26.05.2048 | 37 197.35 |
| 260 | 10 995.71 | 0.00 | 26 201.64 | 1 254 852.12 | 26.06.2048 | 37 197.35 |
| 261 | 10 770.81 | 0.00 | 26 426.54 | 1 228 425.58 | 26.07.2048 | 37 197.35 |
| 262 | 10 543.99 | 0.00 | 26 653.36 | 1 201 772.22 | 26.08.2048 | 37 197.35 |
| 263 | 10 315.21 | 0.00 | 26 882.14 | 1 174 890.08 | 26.09.2048 | 37 197.35 |
| 264 | 10 084.47 | 0.00 | 27 112.88 | 1 147 777.20 | 26.10.2048 | 37 197.35 |
| 265 | 9 851.75 | 0.00 | 27 345.60 | 1 120 431.60 | 26.11.2048 | 37 197.35 |
| 266 | 9 617.04 | 0.00 | 27 580.31 | 1 092 851.29 | 26.12.2048 | 37 197.35 |
| 267 | 9 380.31 | 0.00 | 27 817.04 | 1 065 034.25 | 26.01.2049 | 37 197.35 |
| 268 | 9 141.54 | 0.00 | 28 055.81 | 1 036 978.44 | 26.02.2049 | 37 197.35 |
| 269 | 8 900.73 | 0.00 | 28 296.62 | 1 008 681.82 | 26.03.2049 | 37 197.35 |
| 270 | 8 657.85 | 0.00 | 28 539.50 | 980 142.32 | 26.04.2049 | 37 197.35 |
| 271 | 8 412.89 | 0.00 | 28 784.46 | 951 357.86 | 26.05.2049 | 37 197.35 |
| 272 | 8 165.82 | 0.00 | 29 031.53 | 922 326.33 | 26.06.2049 | 37 197.35 |
| 273 | 7 916.63 | 0.00 | 29 280.72 | 893 045.61 | 26.07.2049 | 37 197.35 |
| 274 | 7 665.31 | 0.00 | 29 532.04 | 863 513.57 | 26.08.2049 | 37 197.35 |
| 275 | 7 411.82 | 0.00 | 29 785.53 | 833 728.04 | 26.09.2049 | 37 197.35 |
| 276 | 7 156.17 | 0.00 | 30 041.18 | 803 686.86 | 26.10.2049 | 37 197.35 |
| 277 | 6 898.31 | 0.00 | 30 299.04 | 773 387.82 | 26.11.2049 | 37 197.35 |
| 278 | 6 638.25 | 0.00 | 30 559.10 | 742 828.72 | 26.12.2049 | 37 197.35 |
| 279 | 6 375.95 | 0.00 | 30 821.40 | 712 007.32 | 26.01.2050 | 37 197.35 |
| 280 | 6 111.40 | 0.00 | 31 085.95 | 680 921.37 | 26.02.2050 | 37 197.35 |
| 281 | 5 844.58 | 0.00 | 31 352.77 | 649 568.60 | 26.03.2050 | 37 197.35 |
| 282 | 5 575.46 | 0.00 | 31 621.89 | 617 946.71 | 26.04.2050 | 37 197.35 |
| 283 | 5 304.04 | 0.00 | 31 893.31 | 586 053.40 | 26.05.2050 | 37 197.35 |
| 284 | 5 030.29 | 0.00 | 32 167.06 | 553 886.34 | 26.06.2050 | 37 197.35 |
| 285 | 4 754.19 | 0.00 | 32 443.16 | 521 443.18 | 26.07.2050 | 37 197.35 |
| 286 | 4 475.72 | 0.00 | 32 721.63 | 488 721.55 | 26.08.2050 | 37 197.35 |
| 287 | 4 194.86 | 0.00 | 33 002.49 | 455 719.06 | 26.09.2050 | 37 197.35 |
| 288 | 3 911.59 | 0.00 | 33 285.76 | 422 433.30 | 26.10.2050 | 37 197.35 |
| 289 | 3 625.89 | 0.00 | 33 571.46 | 388 861.84 | 26.11.2050 | 37 197.35 |
| 290 | 3 337.73 | 0.00 | 33 859.62 | 355 002.22 | 26.12.2050 | 37 197.35 |
| 291 | 3 047.10 | 0.00 | 34 150.25 | 320 851.97 | 26.01.2051 | 37 197.35 |
| 292 | 2 753.98 | 0.00 | 34 443.37 | 286 408.60 | 26.02.2051 | 37 197.35 |
| 293 | 2 458.34 | 0.00 | 34 739.01 | 251 669.59 | 26.03.2051 | 37 197.35 |
| 294 | 2 160.16 | 0.00 | 35 037.19 | 216 632.40 | 26.04.2051 | 37 197.35 |
| 295 | 1 859.43 | 0.00 | 35 337.92 | 181 294.48 | 26.05.2051 | 37 197.35 |
| 296 | 1 556.11 | 0.00 | 35 641.24 | 145 653.24 | 26.06.2051 | 37 197.35 |
| 297 | 1 250.19 | 0.00 | 35 947.16 | 109 706.08 | 26.07.2051 | 37 197.35 |
| 298 | 941.64 | 0.00 | 36 255.71 | 73 450.37 | 26.08.2051 | 37 197.35 |
| 299 | 630.45 | 0.00 | 36 566.90 | 36 883.47 | 26.09.2051 | 37 197.35 |
| 300 | 316.58 | 0.00 | 36 880.77 | 2.70 | 26.10.2051 | 37 197.35 |
Do you need a loan?
Aplică
According to the requirements of law no.133 of 08.07.2011. on the protection of personal data, the Bank, acting as controller/operator of the Center for personal data protection under no.0000116, guarantees the administration of personal data, provided by the applicant for the loan, in compliance with the security regime, confidentiality and directly for the purposes declared by him. The applicant for the loan declares that he recognizes and accepts the conditions, grounds and terms of processing personal data within the meaning of Law no.133 of 08.07.2011. on the protection of personal data, including related to the rights and obligations, which are incumbent on him according to the nominated law, and by ticking the box below, he freely, expressly and unconditionally expresses his consent to: accessing, processing and verification by the Bank of personal data, as well as information, presented both by the applicant for the loan and obtained by the bank through external information sources (on-line applications and public databases), in order to take, provided by the legislation in force until the conclusion of a credit agreement, in compliance with the security and confidentiality regime. The applicant undertakes to inform the third parties, which will be indicated in this application, that their personal data will be provided to the Bank, in order to take the necessary measures for the conclusion of the credit agreement between the applicant and BC EuroCreditBank S.A.
The “Casa Mea” mortgage loan offered by EuroCreditBank is designed to finance the purchase, construction or refinancing of residential property.
Benefit from a financing solution tailored to your plans and turn your dream of owning a home into reality.
Loan Purpose
The loan may be granted for:
- purchase of apartments or individual houses;
- construction of residential real estate;
- renovation, reconstruction, or modernization of housing;
- refinancing of an existing mortgage loan (where applicable).
Available Loan Amount
- up to MDL 4,000,000 per borrower.
Loan Term
- Up to 300 months, depending on the client’s financial profile and the purpose of financing.
Grace Period
- A grace period of up to 6 months may be granted, in accordance with the contractual terms and conditions.
Repayment Terms
- Monthly payments, on the date specified in the loan agreement;
- Repayment schedule: annuity (equal monthly installments throughout the loan term).
Collateral Requirements
The following forms of collateral are accepted:
- Mortgage over real estate approved by the Bank in accordance with internal regulations and the applicable legislation of the Republic of Moldova, with a collateral value not lower than the loan amount;
- Assignment of funds from the Borrower’s accounts held with the Bank;
- Third-party guarantee, where required, from individuals with a positive (or no negative) credit history.
To apply for a mortgage loan under the “Casa Mea” products, the applicant must meet the following conditions:
Applicant Profile
- is a citizen of the Republic of Moldova;
- holds permanent residence in the Republic of Moldova;
- is between 21 and 70 years of age (with full repayment of the loan completed before reaching this age);
- has permanent and stable income;
- has not negative credit history in the last 36 months
(one delay of up to 60 days during this period is acceptable).
Financial Situation
The applicant must have permanent and stable income, duly documented. The following income sources are accepted:
- monthly salary (minimum employment period of 6 months);
- old-age pension (regular payments over the last 6 months);
- income from lease/rental (real estate or vehicles);
- income from licensed professional activities (lawyers, notaries, bailiffs, interpreters, etc.);
- income earned abroad (6-month bank statements + employment contract);
- regular remittances (international money transfers);
- dividends or monthly distributed profit shares from legal entities or sole entrepreneurs.
The Bank reserves the right to request additional information and documents depending on the applicant’s profile and the specifics of the transaction.
Loyal Clients
Preferential conditions may apply, where applicable, to:
- clients who have previously obtained loans from the Bank;
- individuals receiving salary and/or pension through BC “EuroCreditBank” S.A. cards;
- employees of the Bank or its strategic partners (subject to Management approval).
The interest rate applicable to the “Reparație” mortgage loans is floating and is determined based on the client category and the loan currency, in accordance with the Bank’s Interest Rate Policy.
Interest Rate Structure
Loans granted in MDL
Client category | Annual interest rate | Annual Percentage Rate (APR) | Fees |
|
Category 1 | 10.30% | 10.79% | One-time origination fee – 0% |
|
Category 2 | 10.00% | 10.47% |
| |
Category 3 | 10.00% | 10.47% |
| |
Category 4 | 10.00% | 10.47% |
| |
Loans granted in EUR and USD | ||||
Loan currency | Annual interest rate | Annual Percentage Rate (APR) | Fees |
|
EUR (including EUR-linked loans) | 6.50% | 6.69% | One-time origination fee – 0% |
|
USD (including USD-linked loans) | 7.50% | 7.77% |
| |
The APR is calculated based on a representative example and may vary depending on the loan amount, term, down payment, and related costs.
Client Categories
Category 1 – Standard Clients (general conditions applicable to all applicants who do not fall into the categories below).
Category 2 – Clients with Positive Credit History (clients who have a positive credit history and a good repayment record).
Category 3 – Preferred Clients (employees of companies participating in ECB payroll projects, IT park companies, and public institutions).
Category 4 – ECO (clients obtaining a loan for the purchase of an environmentally friendly vehicle or for improving the energy efficiency of their home (ESG)).
Loan-Related Costs
Depending on the financing structure, the following costs may apply:
- interest related to the loan (APR/DAE);
- disbursement fee (where applicable);
- property valuation costs;
- notarial and collateral registration costs;
- mandatory insurance of the pledged property.
All costs are transparently communicated prior to signing the loan agreement.
Representative Calculation Example
Calculation example for Category 1 (MDL)
For a loan of 2,500,000 MDL with a term of 180 months, under the following conditions:
- interest rate: 10.30%;
- APR: 10.79%;
- fees: 0%.
Result:
- Indicative monthly payment: ≈ 24,624 MDL;
- Total amount to be repaid: ≈ 5,909,889 MDL.
Calculation example for Categories 2, 3 and 4 (MDL)
For a loan of 2,500,000 MDL with a term of 240 months, under the following conditions:
- interest rate: 10.0%;
- APR: 10.47%;
- fees: 0%.
Result:
- Indicative monthly payment: ≈ 24,125 MDL;
- Total amount to be repaid: ≈ 5,790,130 MDL.
Calculation example for a loan in EUR
For a loan of 50,000 EUR with a term of 240 months, under the following conditions:
- interest rate: 6.50%;
- APR: 6.69%;
- fees: 0%.
Result:
- Indicative monthly payment: ≈ 372.8 EUR;
- Total amount to be repaid: ≈ 89,469 EUR.
Calculation example for a loan in USD
For a loan of 50,000 USD with a term of 240 months, under the following conditions:
- interest rate: 7.50%;
- APR: 7.77%;
- fees: 0%.
Result:
- Indicative monthly payment: ≈ 402.8 USD;
- Total amount to be repaid: ≈ 96,671 USD.
Important Information
The loan must be repaid in accordance with the contractual terms.Failure to meet repayment obligations may result in additional costs.
The following documents are required for loan assessment and approval:
- Loan application form (completed by the applicant);
- Applicant’s identity card (original and copy);
- Income-confirming documents (where applicable);
- Any additional documents requested by the Bank, depending on the applicant’s profile and the specifics of the loan.