Payment schedule

Volkswagen Leasing
  • Agreement currency: EUR
  • Leasing sum: 23 500 EUR
  • Leasing period: 5 Years
  • Down payment: 10% (2 350 EUR)
  • Residual value: 30% (7 050 EUR)
  • Monthly payment: 321.29 EUR
  • Intrest rate: 3.5% + 3 months EURIBOR (3.577%)
  • Administration fee: 200.00 EUR
  • Bvkkmn: 14.57%
  • Total leasing: 26 527.21 EUR
Print Save pdf
Schedule disclaimer
Months Remaining sum Percent Base sum Total payment
Administration fee 200.00
Down payment 2 350.00
1 21 150.00 124.73 196.55 321.29
2 20 953.45 123.57 197.71 321.29
3 20 755.73 122.41 198.88 321.29
4 20 556.85 121.23 200.05 321.29
5 20 356.80 120.05 201.23 321.29
6 20 155.57 118.87 202.42 321.29
7 19 953.15 117.67 203.61 321.29
8 19 749.53 116.47 204.81 321.29
9 19 544.72 115.26 206.02 321.29
10 19 338.70 114.05 207.24 321.29
11 19 131.46 112.83 208.46 321.29
12 18 923.00 111.60 209.69 321.29
13 18 713.31 110.36 210.93 321.29
14 18 502.39 109.12 212.17 321.29
15 18 290.22 107.87 213.42 321.29
16 18 076.80 106.61 214.68 321.29
17 17 862.12 105.34 215.94 321.29
18 17 646.18 104.07 217.22 321.29
19 17 428.96 102.79 218.50 321.29
20 17 210.46 101.50 219.79 321.29
21 16 990.67 100.20 221.08 321.29
22 16 769.59 98.90 222.39 321.29
23 16 547.20 97.59 223.70 321.29
24 16 323.50 96.27 225.02 321.29
25 16 098.48 94.94 226.35 321.29
26 15 872.13 93.61 227.68 321.29
27 15 644.45 92.26 229.02 321.29
28 15 415.43 90.91 230.37 321.29
29 15 185.05 89.55 231.73 321.29
30 14 953.32 88.19 233.10 321.29
31 14 720.22 86.81 234.47 321.29
32 14 485.75 85.43 235.86 321.29
33 14 249.89 84.04 237.25 321.29
34 14 012.64 82.64 238.65 321.29
35 13 773.99 81.23 240.05 321.29
36 13 533.94 79.82 241.47 321.29
37 13 292.47 78.39 242.89 321.29
38 13 049.58 76.96 244.33 321.29
39 12 805.25 75.52 245.77 321.29
40 12 559.48 74.07 247.22 321.29
41 12 312.26 72.61 248.68 321.29
42 12 063.59 71.15 250.14 321.29
43 11 813.45 69.67 251.62 321.29
44 11 561.83 68.19 253.10 321.29
45 11 308.73 66.69 254.59 321.29
46 11 054.13 65.19 256.10 321.29
47 10 798.04 63.68 257.61 321.29
48 10 540.43 62.16 259.12 321.29
49 10 281.31 60.63 260.65 321.29
50 10 020.66 59.10 262.19 321.29
51 9 758.47 57.55 263.74 321.29
52 9 494.73 56.00 265.29 321.29
53 9 229.44 54.43 266.86 321.29
54 8 962.58 52.86 268.43 321.29
55 8 694.15 51.27 270.01 321.29
56 8 424.14 49.68 271.61 321.29
57 8 152.53 48.08 273.21 321.29
58 7 879.33 46.47 274.82 321.29
59 7 604.51 44.85 276.44 321.29
60 7 328.07 43.22 7 606.14 7 371.29
Total 5 177.21 21 428.07 28 877.21