ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Negotiated PriceHyundai RebatesNet Cap Cost
2
Ioniq$37,745.00$36,000.00$12,000.00$24,000.00
3
Price - Rebates
4
MSRPRes %Res Value
5
Monthly Term36$37,745.0044.00%$16,607.80
6
MSRP x Res%
7
Depreciation Fee
$205.34
8
[Net Cap-Res Value] / Term
9
10
Finance Fee
11
Money Factor0.00053$21.52
12
[Net Cap-Res Value] x MF
13
14
15
Sales Tax7.75%$43.42
16
[Dep Fee + Fin Fee x Tax AND Rebate x Tax / Term]
17
18
Total Lease Pay
$270.28
19
20
Other Fees
21
Documentation$80.00
22
DMV$482.00
23
Acquist$650.00
24
Disposition$400.00
25
Other?
26
$1,612.00
27
28
Real Lease Pay$315.05
29
30
31
32
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
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