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

 
View only
 
 
Still loading...
ABCDEFGHIJK
1
2012 335i ED2014 M32016 340xi
2
3
MSRP$58,145$85,000$62,025Options
4
Residual65.00%58.00%62.00%47800
5
Residual Value$37,794$49,300$38,456550
6
1450
7
Invoice$50,750$75,000$57,425800
8
Discount10.14%10.00%5.40%950
9
Dealer$1,500$1,500$1,2501700
10
Selling Price$52,250$76,500$58,675800
11
2750
12
Aquisition Fee$925$925$9251700
13
Documentation Fee$45$45$45900
14
CA Title & Reg$449$449$449575
15
Tire/Battery/MVWEA$7$7$71200
16
County Fee$30$30$30500
17
Other$29$29$29350
18
Total Fees$1,450$1,450$1,450----
19
62025
20
Tax8.50%8.50%8.50%
21
Up-front sales tax$0$0$0
22
23
Trade-in$0$0$0
24
Money down$1,450$2,000$2,000
25
ED Trip$0$0$0
26
Security Deposit$0$0$0
27
Net Capitalized$52,250$75,950$58,125
28
29
MF0.002250.00130.0013
30
31
Depreciation$14,456$26,650$19,670
32
Monthly Depreciation$401.55$740.28$546.38
33
34
Net Cap Cost + Residual$90,044$125,250$96,581
35
Monthly Interest$202.60$162.83$125.55
36
37
Monthly Payment$604.15$903.10$671.93
38
Monthly Sales Tax$51.35$76.76$57.11
39
40
Total payment$655.50$979.87$729.04
41
42
Total payed over term of lease$25,048.03$37,275.19$28,245.57
43
Monthly$695.78$1,035.42$784.60
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