Payment schedule
- Agreement currency: EUR
- Leasing sum: 23 350 EUR
- Leasing period: 5 Years
- Down payment: 10% (2 335 EUR)
- Residual value: 30% (7 005 EUR)
- Monthly payment: 319.24 EUR
- Intrest rate: 3.5% + 3 months EURIBOR (3.577%)
- Administration fee: 200.00 EUR
- Bvkkmn: 14.57%
- Total leasing: 26 359.16 EUR
Print
Save pdf
Schedule disclaimer
| Months | Remaining sum | Percent | Base sum | Total payment |
|---|---|---|---|---|
| Administration fee | 200.00 | |||
| Down payment | 2 335.00 | |||
| 1 | 21 015.00 | 123.94 | 195.30 | 319.24 |
| 2 | 20 819.70 | 122.78 | 196.45 | 319.24 |
| 3 | 20 623.25 | 121.63 | 197.61 | 319.24 |
| 4 | 20 425.64 | 120.46 | 198.78 | 319.24 |
| 5 | 20 226.86 | 119.29 | 199.95 | 319.24 |
| 6 | 20 026.91 | 118.11 | 201.13 | 319.24 |
| 7 | 19 825.79 | 116.92 | 202.31 | 319.24 |
| 8 | 19 623.47 | 115.73 | 203.51 | 319.24 |
| 9 | 19 419.97 | 114.53 | 204.71 | 319.24 |
| 10 | 19 215.26 | 113.32 | 205.91 | 319.24 |
| 11 | 19 009.35 | 112.11 | 207.13 | 319.24 |
| 12 | 18 802.22 | 110.89 | 208.35 | 319.24 |
| 13 | 18 593.87 | 109.66 | 209.58 | 319.24 |
| 14 | 18 384.29 | 108.42 | 210.81 | 319.24 |
| 15 | 18 173.47 | 107.18 | 212.06 | 319.24 |
| 16 | 17 961.42 | 105.93 | 213.31 | 319.24 |
| 17 | 17 748.11 | 104.67 | 214.57 | 319.24 |
| 18 | 17 533.54 | 103.40 | 215.83 | 319.24 |
| 19 | 17 317.71 | 102.13 | 217.10 | 319.24 |
| 20 | 17 100.60 | 100.85 | 218.39 | 319.24 |
| 21 | 16 882.22 | 99.56 | 219.67 | 319.24 |
| 22 | 16 662.55 | 98.27 | 220.97 | 319.24 |
| 23 | 16 441.58 | 96.96 | 222.27 | 319.24 |
| 24 | 16 219.31 | 95.65 | 223.58 | 319.24 |
| 25 | 15 995.72 | 94.33 | 224.90 | 319.24 |
| 26 | 15 770.82 | 93.01 | 226.23 | 319.24 |
| 27 | 15 544.59 | 91.67 | 227.56 | 319.24 |
| 28 | 15 317.03 | 90.33 | 228.90 | 319.24 |
| 29 | 15 088.13 | 88.98 | 230.25 | 319.24 |
| 30 | 14 857.87 | 87.62 | 231.61 | 319.24 |
| 31 | 14 626.26 | 86.26 | 232.98 | 319.24 |
| 32 | 14 393.28 | 84.88 | 234.35 | 319.24 |
| 33 | 14 158.93 | 83.50 | 235.73 | 319.24 |
| 34 | 13 923.20 | 82.11 | 237.12 | 319.24 |
| 35 | 13 686.08 | 80.71 | 238.52 | 319.24 |
| 36 | 13 447.55 | 79.31 | 239.93 | 319.24 |
| 37 | 13 207.62 | 77.89 | 241.34 | 319.24 |
| 38 | 12 966.28 | 76.47 | 242.77 | 319.24 |
| 39 | 12 723.51 | 75.04 | 244.20 | 319.24 |
| 40 | 12 479.31 | 73.60 | 245.64 | 319.24 |
| 41 | 12 233.67 | 72.15 | 247.09 | 319.24 |
| 42 | 11 986.59 | 70.69 | 248.55 | 319.24 |
| 43 | 11 738.04 | 69.23 | 250.01 | 319.24 |
| 44 | 11 488.03 | 67.75 | 251.49 | 319.24 |
| 45 | 11 236.54 | 66.27 | 252.97 | 319.24 |
| 46 | 10 983.58 | 64.78 | 254.46 | 319.24 |
| 47 | 10 729.12 | 63.27 | 255.96 | 319.24 |
| 48 | 10 473.15 | 61.77 | 257.47 | 319.24 |
| 49 | 10 215.68 | 60.25 | 258.99 | 319.24 |
| 50 | 9 956.70 | 58.72 | 260.52 | 319.24 |
| 51 | 9 696.18 | 57.18 | 262.05 | 319.24 |
| 52 | 9 434.13 | 55.64 | 263.60 | 319.24 |
| 53 | 9 170.53 | 54.08 | 265.15 | 319.24 |
| 54 | 8 905.37 | 52.52 | 266.72 | 319.24 |
| 55 | 8 638.66 | 50.95 | 268.29 | 319.24 |
| 56 | 8 370.37 | 49.36 | 269.87 | 319.24 |
| 57 | 8 100.50 | 47.77 | 271.46 | 319.24 |
| 58 | 7 829.03 | 46.17 | 273.06 | 319.24 |
| 59 | 7 555.97 | 44.56 | 274.67 | 319.24 |
| 60 | 7 281.29 | 42.94 | 7 557.59 | 7 324.24 |
| Total | 5 144.16 | 21 291.29 | 28 694.16 | |