Account Options>

  1. Sign in
2012 335i Lease Worksheet
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJK
1
2012 335i ED2014 M3
2
3
MSRP$58,145$85,000
4
Residual65.00%58.00%
5
Residual Value$37,794$49,300
6
7
Invoice$50,750$75,000
8
Discount12.72%11.76%
9
Dealer$1,500$1,500
10
Selling Price$52,250$76,500
11
12
Aquisition Fee$925$925
13
Documentation Fee$45$45
14
CA Title & Reg$449$449
15
Tire/Battery/MVWEA$7$7
16
County Fee$30$30
17
Other$29$29
18
Total Fees$1,450$1,450
19
20
Tax8.50%8.50%
21
Up-front sales tax$0$0
22
23
Trade-in$0$0
24
Money down$1,450$2,000
25
ED Trip$0$0
26
Security Deposit$0$0
27
Net Capitalized$52,250$75,950
28
29
MF0.002250.0013
30
31
Depreciation$14,456$26,650
32
Monthly Depreciation$401.55$740.28
33
34
Net Cap Cost + Residual$90,044$125,250
35
Monthly Interest$202.60$162.83
36
37
Monthly Payment$604.15$903.10
38
Monthly Sales Tax$51.35$76.76
39
40
Total payment$655.50$979.87
41
42
Total payed over term of lease$25,048.03$37,275.19
43
Monthly$695.78$1,035.42
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
Loading...
 
 
 
Sheet1