BMW X5 Lease Calculator v1

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y
1	X5 40e	TOGGLES	VARIABLES	TOTAL	Base ModelX5 40e	Paint Color	M Sport Pkg	Cold Weather Pkg	Driver Assistance Package	Driver Assistance Plus Package	Interior Design Package	Lighting Package	Luxury Seating Package	Premium Package	Individual Leather	Leather Interior	Multi Contour Seats	Ceramic Controls	Leather Dashboard	Bang & Olefson Sound	harmon Kardon Radio	Apple play	rear sun shade	rear view camera	surround view

2	Bare Bones	dcbo1t0e	649	67700	1			1								1						1		1
3	Napa		720	71325	1			1			1		1	1							1	1		1
4	Individual	dcbfp1t4	805	77625	1			1						1	1		1			1		1		1
5											Napa Leather				Requires Premium and Seating Packages	Dakota Leather
6	LIVE TOGGLES				1			1								1	1					1	1	1
7	Base MSRP			$67,450.00	$63,200.00	$1,950.00	$3,250.00	$550.00	$1,400.00	$1,700.00	$1,950.00	$1,900.00	$1,350.00	$2,700.00	$3,700.00	$1,450.00	$1,300.00	$650.00	$1,200.00	$4,500.00	$875.00	$300.00	$250.00	$400.00	$750.00
8	Destination		$925.00		$835.76	$25.79	$42.98	$7.27	$18.51	$22.48	$25.79	$25.13	$17.85	$35.70	$48.93	$19.17	$17.19	$8.60	$15.87	$59.51	$11.57	$3.97	$3.31	$5.29	$9.92
9	MSRP + Destination			$68,375.00
10	Invoice as % of Base MSRP		1	$68,375.00
11	Sale Price			$68,375.00
12	Loyalty Credit			-$2,000.00
13	Eco Credit			-$3,000.00
14	Dealer Contribution			-$3,385.00
15	Cap Reduction (down payment)			-$3,500.00
16	Adjusted Cap Cost			$56,490.00
17	Residual Value		0.57	$38,973.75
18	Total Depreciation			$17,516.25
19	Depreciation, Monthly			$486.56
20	TERM		36
21	Money Factor		0.00175
22	(money factor as interest rate)		0.042
23	Finance Fee			$167.06
24	monthly payment, pre tax			$653.62
25	tax rate		0.0625	$40.85
26	TOTAL PAYMENT			$694.48
27	Title/License Fee			$670.00
28	Acquisition Fee			$725.00
29	Out of Pocket Cost at Delivery			$5,589.48
30
31
32	Value Score		98.46%
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69