CÁLCULO CUOTA DE

DATOS

Importe sin impuestos 20,000

Años 5

Comisión de apertura 1.00%

Interés nominal anticipado 5.00%

Periodo de pago 12

Impuestos (IVA) 4.00%

¿Valor residual? otro importe

importe valor residual 600

MES RENTA IMPUESTO

1 367.07 14.68

2 367.07 14.68

3 367.07 14.68

4 367.07 14.68

5 367.07 14.68

6 367.07 14.68

7 367.07 14.68

8 367.07 14.68

9 367.07 14.68

10 367.07 14.68

11 367.07 14.68
12 367.07 14.68

13 367.07 14.68

14 367.07 14.68

15 367.07 14.68

16 367.07 14.68

17 367.07 14.68

18 367.07 14.68

19 367.07 14.68

20 367.07 14.68

21 367.07 14.68

22 367.07 14.68

23 367.07 14.68

24 367.07 14.68

25 367.07 14.68

26 367.07 14.68

27 367.07 14.68

28 367.07 14.68

29 367.07 14.68

30 367.07 14.68

31 367.07 14.68

32 367.07 14.68

33 367.07 14.68

34 367.07 14.68

35 367.07 14.68

36 367.07 14.68
37 367.07 14.68

38 367.07 14.68

39 367.07 14.68

40 367.07 14.68

41 367.07 14.68

42 367.07 14.68

43 367.07 14.68

44 367.07 14.68

45 367.07 14.68

46 367.07 14.68

47 367.07 14.68

48 367.07 14.68

49 367.07 14.68

50 367.07 14.68

51 367.07 14.68

52 367.07 14.68

53 367.07 14.68

54 367.07 14.68

55 367.07 14.68

56 367.07 14.68

57 367.07 14.68

58 367.07 14.68

59 367.07 14.68

60 367.07 14.68

61 600.00 24.00
LCULO CUOTA DE LEASING

RESUMEN

Carga financiera 2,624.35

Recuperación de coste 19,400.00

Total arrendamiento 22,024.35

Valor residual 600.00

Comisión de apertura 200.00

Total pagos 22,824.35

Impuestos 912.97

Coste efectivo 6.16%

TOTAL CARGA FINANCIERA RECUPERACIÓN COSTE

381.76 81.80 285.27

381.76 80.62 286.46

381.76 79.42 287.65

381.76 78.22 288.85

381.76 77.02 290.05

381.76 75.81 291.26

381.76 74.60 292.48

381.76 73.38 293.69

381.76 72.16 294.92

381.76 70.93 296.15

381.76 69.69 297.38

381.76 68.45 298.62

381.76 67.21 299.86

381.76 65.96 301.11

381.76 64.70 302.37

381.76 63.45 303.63

381.76 62.18 304.89

381.76 60.91 306.16

381.76 59.63 307.44

381.76 58.35 308.72

381.76 57.07 310.01

381.76 55.77 311.30

381.76 54.48 312.59

381.76 53.18 313.90

381.76 51.87 315.21

381.76 50.55 316.52

381.76 49.24 317.84

381.76 47.91 319.16

381.76 46.58 320.49

381.76 45.25 321.83

381.76 43.90 323.17

381.76 42.56 324.51

381.76 41.21 325.87

381.76 39.85 327.22

381.76 38.48 328.59

381.76 37.12 329.96

381.76 35.74 331.33

381.76 34.36 332.71

381.76 32.97 334.10

381.76 31.58 335.49

381.76 30.18 336.89

381.76 28.78 338.29

381.76 27.37 339.70

381.76 25.96 341.12

381.76 24.53 342.54

381.76 23.11 343.97

381.76 21.67 345.40

381.76 20.23 346.84

381.76 18.79 348.28

381.76 17.34 349.73

381.76 15.88 351.19

381.76 14.42 352.65

381.76 12.95 354.12

381.76 11.47 355.60

381.76 9.99 357.08

381.76 8.50 358.57

381.76 7.01 360.06

381.76 5.51 361.56

381.76 4.00 363.07

381.76 2.49 364.58

624.00 0.00 600.00

 ###

###
###

###

2,624.35 ###

19,400.00

22,024.35

600.00 ###

200.00

22,824.35

912.97

6.16%

PENDIENTE

19,714.73
###

19,428.27
###

19,140.62
###

18,851.77
###

18,561.72
###

18,270.46
###

17,977.98
###

17,684.29
###

17,389.37
###

17,093.23
###

16,795.85
###
16,497.23
###

16,197.36
###

15,896.25
###

15,593.88
###

15,290.26
###

14,985.36
###

14,679.20
###

14,371.76
###

14,063.04
###

13,753.04
###

13,441.74
###

13,129.14
###

12,815.25
###

12,500.04
###

12,183.52
###

11,865.69
###

11,546.53
###

11,226.03
###

10,904.21
###

10,581.04
###

10,256.53
###

9,930.66
###

9,603.43
###

9,274.85
###

8,944.89
###
8,613.56
###

8,280.85
###

7,946.75
###

7,611.26
###

7,274.37
###

6,936.08
###

6,596.38
###

6,255.26
###

5,912.72
###

5,568.75
###

5,223.36
###

4,876.52
###

4,528.23
###

4,178.50
###

3,827.31
###

3,474.65
###

3,120.53
###

2,764.93
###

2,407.85
###

2,049.28
###

1,689.22
###

1,327.65
###

964.58
###

600.00
###

0.00
###