Business leasing calculator

Payment No.	Unpaid part	Value of assets to cover	Interest rate amount	Total monthly payment
0	30 000.00	4 500.00		4 500.00
1	25 500.00	378.04	99.45	477.49
2	25 121.96	379.51	97.98	477.49
3	24 742.45	380.99	96.50	477.49
4	24 361.46	382.48	95.01	477.49
5	23 978.98	383.97	93.52	477.49
6	23 595.01	385.47	92.02	477.49
7	23 209.55	386.97	90.52	477.49
8	22 822.58	388.48	89.01	477.49
9	22 434.10	389.99	87.49	477.49
10	22 044.11	391.51	85.97	477.49
11	21 652.59	393.04	84.45	477.49
12	21 259.55	394.57	82.91	477.49
....................................................................................................
49	5 587.20	455.70	21.79	477.49
50	5 131.50	457.47	20.01	477.49
51	4 674.03	459.26	18.23	477.49
52	4 214.77	461.05	16.44	477.49
53	3 753.72	462.85	14.64	477.49
54	3 290.87	464.65	12.83	477.49
55	2 826.22	466.46	11.02	477.49
56	2 359.75	468.28	9.20	477.49
57	1 891.47	470.11	7.38	477.49
58	1 421.36	471.94	5.54	477.49
59	949.42	473.78	3.70	477.49
60	475.63	475.63	1.85	477.49
Total:		30 000.00	3 149.22	33 149.22