ABCDEFGHIJKLMNOPQRSTUVW
1
Note: This is an estimate based off personal reserch into total costs, non-authorative, and cannot be taken as factual. But I *hope* it's close. :)
2
Lease Fee Estimator ValidationCase: Pre-tax from website $0 DepositCase: Pre-tax from website: $20K DepositMy data: Post-tax from my paperwork: $0 down & 3500 loyalty discount
3
Input: Est. Vehicle MSRP (Before discounts and destination fee)$85,400.00$94,150.00$94,150.00$94,150.00
4
Input: Lease Months36363636
5
Input: Lease Monthly Payment$1,140.65$1,282.00$665.00$1,277.75
6
Input: Due at signing$3,853.08$2,177.00$21,560.00$4,127.20
7
Input: Down Payment$0.00$0.00$20,000.00$0.00
8
9
Var: Residual% (from Rivian team)65.00%61.00%61.00%61.00%
10
Var: Tax Rate (1 for pre-tax)1.091251.000001.000001.10250
11
Var: Rebates ($0 for Website)$2,000.00$0.00$0.00$3,500.00
12
Var: Dest Fee$1,800.00$1,800.00$1,800.00$1,800.00
13
Var: Federal Tax Credit$7,500$7,500$7,500$7,500
14
Var: Order Fee$500.00$500.00$500.00$500.00
15
Var: Aquisition Fee895895895895
16
Var: Documentation Fee (or 0 for pre-tax)850085
17
Var: Title and registration fee (or 0 for pre-tax)69900949
18
19
Calc: Residual56,680.0058,529.5058,529.5058,529.50
20
Calc: AdjustedCap77,200.0087,950.0067,950.0084,450.00
21
Calc: Depreciation20,520.0029,420.509,420.5025,920.50
22
Calc: Taxes Line Item$1,033.43$0.00$0.00$920.45
23
24
Estimated Total Rent Charge$17,109.69$16,731.50$14,519.50$15,801.95
25
Estimated Money Factor0.00354996400.00317289370.00318881280.0030699718
26
Equivalent APR:8.52%7.61%7.65%7.37%
27
28
Total Price After Pay Off
29
Input: Month # paid off:1111
30
Calc: Accrued Additional Payments$0.00$0.00$0.00$0.00
31
Calc: Paid depreciation$570.00$817.24$261.68$720.01
32
-------------
33
order fee:$500.00$500.00$500.00$500.00
34
plus due at signing payment:$3,853.08$2,177.00$21,560.00$4,127.20
35
plus extra months paid:$0.00$0.00$0.00$0.00
36
Est. Early Payoff Price:76,630.0087,132.7667,688.3283,729.99
37
38
plus taxes (assuming 'pay off price' is what you are taxed from):6992.4875008582.323576
39
plus final registration:
For you to figure out. Registration paid @ DMV using "Payoff price".
40
Sort-of-final Total:$87,975.57$89,809.76$89,748.32$96,939.51
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
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100