VER PLANTILLAS PREMIUM

Cálculo cuota de leasing

DATOS RESUMEN
importe sin impuestos 20,000 carga financiera 2,624.35
años 5 recuperación de coste 19,400.00
comisión de apertura 1.00% total arrendamiento 22,024.35
interés nominal anticipado 5.00% valor residual 600.00
periodo de pago 12 comisión de apertura 200.00
impuestos (IVA) 4.00% total pagos 22,824.35
¿valor residual? otro importe impuestos 912.97
importe valor residual 600 coste efectivo 6.16%

carga recuperación
meses renta impuesto total pendiente
financiera coste
1 367.07 14.68 381.76 81.80 285.27 19,714.73
2 367.07 14.68 381.76 80.62 286.46 19,428.27
3 367.07 14.68 381.76 79.42 287.65 19,140.62
4 367.07 14.68 381.76 78.22 288.85 18,851.77
5 367.07 14.68 381.76 77.02 290.05 18,561.72

6 367.07 14.68 381.76 75.81 291.26 18,270.46

7 367.07 14.68 381.76 74.60 292.48 17,977.98
8 367.07 14.68 381.76 73.38 293.69 17,684.29
9 367.07 14.68 381.76 72.16 294.92 17,389.37
10 367.07 14.68 381.76 70.93 296.15 17,093.23
11 367.07 14.68 381.76 69.69 297.38 16,795.85
12 367.07 14.68 381.76 68.45 298.62 16,497.23
13 367.07 14.68 381.76 67.21 299.86 16,197.36

14 367.07 14.68 381.76 65.96 301.11 15,896.25

15 367.07 14.68 381.76 64.70 302.37 15,593.88
16 367.07 14.68 381.76 63.45 303.63 15,290.26
17 367.07 14.68 381.76 62.18 304.89 14,985.36
18 367.07 14.68 381.76 60.91 306.16 14,679.20
19 367.07 14.68 381.76 59.63 307.44 14,371.76

20 367.07 14.68 381.76 58.35 308.72 14,063.04

21 367.07 14.68 381.76 57.07 310.01 13,753.04

22 367.07 14.68 381.76 55.77 311.30 13,441.74

23 367.07 14.68 381.76 54.48 312.59 13,129.14
24 367.07 14.68 381.76 53.18 313.90 12,815.25
25 367.07 14.68 381.76 51.87 315.21 12,500.04
26 367.07 14.68 381.76 50.55 316.52 12,183.52
27 367.07 14.68 381.76 49.24 317.84 11,865.69

28 367.07 14.68 381.76 47.91 319.16 11,546.53

29 367.07 14.68 381.76 46.58 320.49 11,226.03
30 367.07 14.68 381.76 45.25 321.83 10,904.21
31 367.07 14.68 381.76 43.90 323.17 10,581.04
32 367.07 14.68 381.76 42.56 324.51 10,256.53
33 367.07 14.68 381.76 41.21 325.87 9,930.66

34 367.07 14.68 381.76 39.85 327.22 9,603.43

35 367.07 14.68 381.76 38.48 328.59 9,274.85
36 367.07 14.68 381.76 37.12 329.96 8,944.89
37 367.07 14.68 381.76 35.74 331.33 8,613.56
38 367.07 14.68 381.76 34.36 332.71 8,280.85
39 367.07 14.68 381.76 32.97 334.10 7,946.75
40 367.07 14.68 381.76 31.58 335.49 7,611.26
41 367.07 14.68 381.76 30.18 336.89 7,274.37

42 367.07 14.68 381.76 28.78 338.29 6,936.08

43 367.07 14.68 381.76 27.37 339.70 6,596.38
44 367.07 14.68 381.76 25.96 341.12 6,255.26

45 367.07 14.68 381.76 24.53 342.54 5,912.72

46 367.07 14.68 381.76 23.11 343.97 5,568.75

47 367.07 14.68 381.76 21.67 345.40 5,223.36

48 367.07 14.68 381.76 20.23 346.84 4,876.52
49 367.07 14.68 381.76 18.79 348.28 4,528.23

50 367.07 14.68 381.76 17.34 349.73 4,178.50

51 367.07 14.68 381.76 15.88 351.19 3,827.31
52 367.07 14.68 381.76 14.42 352.65 3,474.65
53 367.07 14.68 381.76 12.95 354.12 3,120.53
54 367.07 14.68 381.76 11.47 355.60 2,764.93
55 367.07 14.68 381.76 9.99 357.08 2,407.85
56 367.07 14.68 381.76 8.50 358.57 2,049.28
57 367.07 14.68 381.76 7.01 360.06 1,689.22
58 367.07 14.68 381.76 5.51 361.56 1,327.65
59 367.07 14.68 381.76 4.00 363.07 964.58
60 367.07 14.68 381.76 2.49 364.58 600.00

61 600.00 24.00 624.00 0.00 600.00 0.00