Calculator
Results
Base terms
| Term Lease | : 30 months |
|---|---|
| The cost of leasing object | : 50000 currency |
| Lease rate | : 15 % annual (annuity scheme charges) |
| Advance payment for the object | : 15 % |
| Single commission fee | : 1.5 % |
| Amortization (monthly) | : 3.33 % |
Final values, monetary items
| Monthly payout | : 1662.15 |
|---|---|
| Total payout | : 58114.51 |
| including % | : 9006.14 |
| value object | : 48358.37 |
| commission | : 750.00 |
| results.lease.i_rest | : 1641.63 |
Scheme of the lease payments
| Month | Cost object | Redemption value of the object | Remuneration lessor | Commission | Payment per month |
|---|---|---|---|---|---|
| 1 | 50000.00 | 8630.90 | 531.25 | 750.00 | 9912.15 |
| 2 | 41369.10 | 1145.04 | 517.11 | 0.00 | 1662.15 |
| 3 | 40224.06 | 1159.35 | 502.80 | 0.00 | 1662.15 |
| 4 | 39064.71 | 1173.84 | 488.31 | 0.00 | 1662.15 |
| 5 | 37890.87 | 1188.51 | 473.64 | 0.00 | 1662.15 |
| 6 | 36702.36 | 1203.37 | 458.78 | 0.00 | 1662.15 |
| 7 | 35498.99 | 1218.41 | 443.74 | 0.00 | 1662.15 |
| 8 | 34280.57 | 1233.64 | 428.51 | 0.00 | 1662.15 |
| 9 | 33046.93 | 1249.06 | 413.09 | 0.00 | 1662.15 |
| 10 | 31797.87 | 1264.68 | 397.47 | 0.00 | 1662.15 |
| 11 | 30533.19 | 1280.49 | 381.66 | 0.00 | 1662.15 |
| 12 | 29252.71 | 1296.49 | 365.66 | 0.00 | 1662.15 |
| 13 | 27956.22 | 1312.70 | 349.45 | 0.00 | 1662.15 |
| 14 | 26643.52 | 1329.11 | 333.04 | 0.00 | 1662.15 |
| 15 | 25314.41 | 1345.72 | 316.43 | 0.00 | 1662.15 |
| 16 | 23968.69 | 1362.54 | 299.61 | 0.00 | 1662.15 |
| 17 | 22606.15 | 1379.57 | 282.58 | 0.00 | 1662.15 |
| 18 | 21226.58 | 1396.82 | 265.33 | 0.00 | 1662.15 |
| 19 | 19829.76 | 1414.28 | 247.87 | 0.00 | 1662.15 |
| 20 | 18415.48 | 1431.96 | 230.19 | 0.00 | 1662.15 |
| 21 | 16983.52 | 1449.86 | 212.29 | 0.00 | 1662.15 |
| 22 | 15533.67 | 1467.98 | 194.17 | 0.00 | 1662.15 |
| 23 | 14065.69 | 1486.33 | 175.82 | 0.00 | 1662.15 |
| 24 | 12579.36 | 1504.91 | 157.24 | 0.00 | 1662.15 |
| 25 | 11074.45 | 1523.72 | 138.43 | 0.00 | 1662.15 |
| 26 | 9550.73 | 1542.77 | 119.38 | 0.00 | 1662.15 |
| 27 | 8007.97 | 1562.05 | 100.10 | 0.00 | 1662.15 |
| 28 | 6445.91 | 1581.58 | 80.57 | 0.00 | 1662.15 |
| 29 | 4864.34 | 1601.35 | 60.80 | 0.00 | 1662.15 |
| 30 | 3262.99 | 1621.36 | 40.79 | 0.00 | 1662.15 |
| Total | 48358.37 | 9006.14 | 750.00 | 58114.51 | |
| Rest | 1641.63 |
Save
Print the results of calculation on the printer
Download as Excel file (format Excel 5)
Download as Excel file (format Excel 2007)
Download as web page
Download as CSV file
Download as PDF file
Despite the fact that leasing calculator allows you to specify additional options of leasing, the estimated amount may have a slight error caused by the peculiarities of calculations in each financial institution.