Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 2

Leasing VS.

Purchase Calculator
Fill in the blue cells!!!
Leasing
Input Parameters Monthly payment Bruto Number of months Tax Bracket (%) Health + Social Security Pitsuim Employer pension Employer Hishtalmut Long term interest rate Gilum Mas Monthly Cost Net Cost Pitsuim Loss Employer Pension loss Hishtalmut Loss Total Benefits Loss Tax Gemel Total Monthy Cost Total Cost of lease Approx Finance cost Values 2,850 36 36 10 8.33 5 7.5 2 1,500

Fill in the blue cells!!!


Purchase

<<=== <<===

1539 237 143 214 2133 690 26 2,796 100,671 2303

Input Parameters Cost of new car Number of years KM per year Cost liter gas KM/Liter Hova Insurance Makif Histatfut Atzmit Total Number Accidents "Tipul" for every X km "Tipul" cost Long term interest rate Price of sale Test Periodic Yearly Cost Insurance Test Gas "Tipulim" Wash Total costs Total Cost of ownership Periodic expenses Net price of car Histatfut Azmit Approx finance cost

Values 17,000 2 25,000 4.7 11 1,500 2,500 800 1 15,000 400 2 10,200 990 4,000 990 10,682 667 0 16,338

<<=== <<=== Individual Variable


Average Gas consumption Without "young driver" By 0.75% premium average rate Average market rate

Minimum!

32,677 6,800 800 1,660

Total Cost Leasing Monthly cost

102,973.85 2,860.38

Total Cost Owning car Monthly cost

41,937.28 1,164.92

Calculator - Leasing VS. Purchasing.xls

You might also like