You are on page 1of 2

Model:

12460

Pret CIP (fara TVA) :


Avans:
Val. Finantata:
Val. Rezid.
Perioada (luni):
Dobanda (p.a.):
Tx. management:
Comision gest.
Frecventa plata :

Nr. Rata

eur

30%
1%

3,738.00
8,722.00
124.60

60
6.90%
2.5%

311.50

6.1054
12

12

Dobanda

Avans

Capital

12

fact/an

Comision
gestiune
contract

3738.00

200.00

Rate leasing

Asigurare de viata
Taxa I inamtriculare
RCA

VR

Balance

TVA

Total factura
fara Casco

-8722.00

897.12

5269.38

50.15

126.51

6.11

176.66

0.00

-8595.49

42.40

219.06

49.42

127.24

6.11

176.66

0.00

-8468.25

42.40

219.06

48.69

127.97

6.11

176.66

0.00

-8340.28

42.40

219.06

47.96

128.70

6.11

176.66

0.00

-8211.58

42.40

219.06

47.22

129.44

6.11

176.66

0.00

-8082.14

42.40

219.06

46.47

130.19

6.11

176.66

0.00

-7951.95

42.40

219.06

45.72

130.94

6.11

176.66

0.00

-7821.01

42.40

219.06

44.97

131.69

6.11

176.66

0.00

-7689.32

42.40

219.06

44.21

132.45

6.11

176.66

0.00

-7556.87

42.40

219.06

10

43.45

133.21

6.11

176.66

0.00

-7423.66

42.40

219.06

11

42.69

133.97

6.11

176.66

0.00

-7289.69

42.40

219.06

12

41.92

134.74

6.11

176.66

0.00

-7154.95

42.40

219.06

13

41.14

135.52

6.11

176.66

0.00

-7019.43

42.40

219.06

14

40.36

136.30

6.11

176.66

0.00

-6883.13

42.40

219.06

15

39.58

137.08

6.11

176.66

0.00

-6746.05

42.40

219.06

16

38.79

137.87

6.11

176.66

0.00

-6608.18

42.40

219.06

17

38.00

138.66

6.11

176.66

0.00

-6469.52

42.40

219.06

18

37.20

139.46

6.11

176.66

0.00

-6330.06

42.40

219.06

19

36.40

140.26

6.11

176.66

0.00

-6189.80

42.40

219.06

20

35.59

141.07

6.11

176.66

0.00

-6048.73

42.40

219.06

21

34.78

141.88

6.11

176.66

0.00

-5906.85

42.40

219.06

22

33.96

142.70

6.11

176.66

0.00

-5764.15

42.40

219.06

23

33.14

143.52

6.11

176.66

0.00

-5620.63

42.40

219.06

24

32.32

144.34

6.11

176.66

0.00

-5476.29

42.40

219.06

25

31.49

145.17

6.11

176.66

0.00

-5331.12

42.40

219.06

26

30.65

146.01

6.11

176.66

0.00

-5185.11

42.40

219.06

27

29.81

146.85

6.11

176.66

0.00

-5038.26

42.40

219.06

28

28.97

147.69

6.11

176.66

0.00

-4890.57

42.40

219.06

29

28.12

148.54

6.11

176.66

0.00

-4742.03

42.40

219.06

30

27.27

149.39

6.11

176.66

0.00

-4592.64

42.40

219.06

31

26.41

150.25

6.11

176.66

0.00

-4442.39

42.40

219.06

32

25.54

151.12

6.11

176.66

0.00

-4291.27

42.40

219.06

33

24.68

151.99

6.11

176.66

0.00

-4139.29

42.40

219.06

34

23.80

152.86

6.11

176.66

0.00

-3986.43

42.40

219.06

35

22.92

153.74

6.11

176.66

0.00

-3832.69

42.40

219.06

36

22.04

154.62

6.11

176.66

0.00

-3678.07

42.40

219.06

37

21.15

155.51

6.11

176.66

0.00

-3522.56

42.40

219.06

38

20.25

156.41

6.11

176.66

0.00

-3366.15

42.40

219.06

39

19.36

157.30

6.11

176.66

0.00

-3208.85

42.40

219.06

40

18.45

158.21

6.11

176.66

0.00

-3050.64

42.40

219.06

41

17.54

159.12

6.11

176.66

0.00

-2891.52

42.40

219.06

42

16.63

160.03

6.11

176.66

0.00

-2731.49

42.40

219.06

43

15.71

160.95

6.11

176.66

0.00

-2570.54

42.40

219.06

44

14.78

161.88

6.11

176.66

0.00

-2408.66

42.40

219.06

45

13.85

162.81

6.11

176.66

0.00

-2245.85

42.40

219.06

46

12.91

163.75

6.11

176.66

0.00

-2082.10

42.40

219.06

47

11.97

164.69

6.11

176.66

0.00

-1917.41

42.40

219.06

48

11.03

165.63

6.11

176.66

0.00

-1751.78

42.40

219.06

49

10.07

166.59

6.11

176.66

0.00

-1585.19

42.40

219.06

50

9.11

167.55

6.11

176.66

0.00

-1417.64

42.40

219.06

51

8.15

168.51

6.11

176.66

0.00

-1249.13

42.40

219.06

52

7.18

169.48

6.11

176.66

0.00

-1079.65

42.40

219.06

53

6.21

170.45

6.11

176.66

0.00

-909.20

42.40

219.06

54

5.23

171.43

6.11

176.66

0.00

-737.77

42.40

219.06

55

4.24

172.42

6.11

176.66

0.00

-565.35

42.40

219.06

56

3.25

173.41

6.11

176.66

0.00

-391.94

42.40

219.06

57

2.25

174.41

6.11

176.66

0.00

-217.53

42.40

219.06

58

1.25

175.41

6.11

176.66

0.00

-42.12

42.40

219.06

59

0.24

176.42

6.11

176.66

0.00

134.30

42.40

219.06

60

-0.77

-258.90
124.60

6.11

176.66

124.60

0.00

-32.42

219.06

3366.21

18,567.39

Valoare reziduala:
Total valoare neta contract 1,565.87

12,460.00

154.50
10,599.60

DEPARTAMENT VANZARI
Adriana Tanase
Tel: 0256 475 054
Fax: 0256 475 003

Sorin Oprea
Ioana Lascu

tanase@impuls-leasing.ro
oprea@impuls-leasing.ro
lascu@impuls-leasing.ro

0753208075
0753208078
0753208093

You might also like