VEHICUL: Volkswagen T-Roc Design 1.5 TSI DSG COD PRODUS: 730746 Categorie masina: Masini putin rulate Pret achizitie auto (TVA incl.): 128.163,67 CREDIT: 1.276,81 / LUNA Perioada: 60 luni Avans: 70.490,02 Valoare si Moneda Credit: 57.673,65 DAE finantare: 13.22% DAE total : 28.49% : 11.79% fixa Moneda: Curs de schimb: 4,9676 Total Rate Credit platibile catre Porsche Leasing Romania IFN SA: 76.608,39 ASIGURARE CASCO LUNARA: 400,51 CASCO: Asigurator PORSCHE VERSICHERUNGS, cotatia anuala 3.75%, fransiza dauna/furt partial: 500ron/eveniment, fransiza dauna/furt total: 500ron/eveniment, epava evaluata de asigurator prin licitatie (nu mai putin de 20% de suma asigurata) RCA 12 luni: Veti alege varianta potrivita din ofertele asiguratorilor parteneri Porsche Broker anterior livrarii masinii. Total de plata lunar ( Credit + Casco): 1.677,32 GRAFIC RAMBURSARE CREDIT (Doar cu scop informativ) Nu include rata lunara de CASCO, care se achita separat in baza decontului de prima
1 57.673,65 710,16 566,64 1.276,81 56.963,49 2 56.963,49 717,14 559,67 1.276,81 56.246,35 3 56.246,35 724,19 552,62 1.276,81 55.522,16 4 55.522,16 731,30 545,51 1.276,81 54.790,86 5 54.790,86 738,49 538,32 1.276,81 54.052,37 6 54.052,37 745,74 531,06 1.276,81 53.306,63 7 53.306,63 753,07 523,74 1.276,81 52.553,56 8 52.553,56 760,47 516,34 1.276,81 51.793,09 9 51.793,09 767,94 508,87 1.276,81 51.025,15 10 51.025,15 775,48 501,32 1.276,81 50.249,67 11 50.249,67 783,10 493,70 1.276,81 49.466,57 12 49.466,57 790,80 486,01 1.276,81 48.675,77
13 48.675,77 798,57 478,24 1.276,81 47.877,20 14 47.877,20 806,41 470,39 1.276,81 47.070,79 15 47.070,79 814,34 462,47 1.276,81 46.256,45 16 46.256,45 822,34 454,47 1.276,81 45.434,12 17 45.434,12 830,42 446,39 1.276,81 44.603,70 18 44.603,70 838,58 438,23 1.276,81 43.765,12 19 43.765,12 846,81 429,99 1.276,81 42.918,31 20 42.918,31 855,13 421,67 1.276,81 42.063,18 21 42.063,18 863,54 413,27 1.276,81 41.199,64 22 41.199,64 872,02 404,79 1.276,81 40.327,62 23 40.327,62 880,59 396,22 1.276,81 39.447,03 24 39.447,03 889,24 387,57 1.276,81 38.557,79
25 38.557,79 897,98 378,83 1.276,81 37.659,82 26 37.659,82 906,80 370,01 1.276,81 36.753,02 27 36.753,02 915,71 361,10 1.276,81 35.837,31 28 35.837,31 924,71 352,10 1.276,81 34.912,60 29 34.912,60 933,79 343,02 1.276,81 33.978,81 30 33.978,81 942,96 333,84 1.276,81 33.035,85 31 33.035,85 952,23 324,58 1.276,81 32.083,62 32 32.083,62 961,59 315,22 1.276,81 31.122,04 33 31.122,04 971,03 305,77 1.276,81 30.151,00 34 30.151,00 980,57 296,23 1.276,81 29.170,43 35 29.170,43 990,21 286,60 1.276,81 28.180,22 36 28.180,22 999,94 276,87 1.276,81 27.180,29
37 27.180,29 1.009,76 267,05 1.276,81 26.170,53 38 26.170,53 1.019,68 257,13 1.276,81 25.150,85 39 25.150,85 1.029,70 247,11 1.276,81 24.121,15 40 24.121,15 1.039,82 236,99 1.276,81 23.081,33 41 23.081,33 1.050,03 226,77 1.276,81 22.031,30 42 22.031,30 1.060,35 216,46 1.276,81 20.970,95 43 20.970,95 1.070,77 206,04 1.276,81 19.900,18 44 19.900,18 1.081,29 195,52 1.276,81 18.818,89 45 18.818,89 1.091,91 184,90 1.276,81 17.726,98 46 17.726,98 1.102,64 174,17 1.276,81 16.624,34 47 16.624,34 1.113,47 163,33 1.276,81 15.510,87 48 15.510,87 1.124,41 152,39 1.276,81 14.386,46
49 14.386,46 1.135,46 141,35 1.276,81 13.251,00 50 13.251,00 1.146,62 130,19 1.276,81 12.104,38 51 12.104,38 1.157,88 118,93 1.276,81 10.946,50 52 10.946,50 1.169,26 107,55 1.276,81 9.777,25 53 9.777,25 1.180,75 96,06 1.276,81 8.596,50 54 8.596,50 1.192,35 84,46 1.276,81 7.404,15 55 7.404,15 1.204,06 72,75 1.276,81 6.200,09 56 6.200,09 1.215,89 60,92 1.276,81 4.984,20 57 4.984,20 1.227,84 48,97 1.276,81 3.756,37 58 3.756,37 1.239,90 36,91 1.276,81 2.516,47 59 2.516,47 1.252,08 24,72 1.276,81 1.264,38 60 1.264,38 1.264,38 12,42 1.276,81 0,00 TOTAL: 57.673,65 18.934,74 76.608,39