# Calculating the cost of using leasing scheme and its repayment

## (annuity scheme charges)

### Base terms

Term Lease : 30 months : 50000 currency : 15 % annual (annuity scheme charges) : 15 % : 1.5 % : 3.33 %

### Final values, monetary items

Monthly payout : 1662.15 : 58114.51 : 9006.14 : 48358.37 : 750.00 : 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