ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
VehicleExample Vehicle
5
Packages includedOption 23
6
7
MSRP & Price
8
DealerBase MSRP$30,000These are examples, Input your OWN Numbers in the Green areas from the dealers
9
Options Package total$30,000
10
Transportation/Freight/Handling Charges$0
11
MSRP (including options & delivery)$30,000
12
DealerFinal Negotiated Price$30,000
13
% Savings off MSRP0%
14
15
Fees
16
DealerAquistion/Bank Fee$595.00
17
DealerAdditional Fees$0.00
18
DealerGovernment Fee (DMV, Title, Plates)$250.00
19
DealerDoc Fees$499.00
20
DealerAdditional fees (etching, paint sealant,ect)$0.00
21
DealerFees Totaled$1,344.00
22
DealerGross Captilized Cost $31,344.00
23
Calculate Cap Cost Reductions
24
DealerDeduct Dealer Incentives/Rebates/Trade in Allowance$0
25
DealerAdjusted Cap Cost $30,000
26
27
Residual Value
28
DealerResidual %65%
29
Residual Multiplier0.65
30
Residual Actual$19,500
31
32
Terms
33
Lease months36
34
Miles allowance10K
35
36
Finance Charges
37
DealerMoney Factor0.0007
38
Interest Rate 1.68
39
40
Monthly Lease Calculations
41
Monthly depreciation $291.67
42
Monthly Finance Charge $34.65
43
Monthly Lease payments $326.32
44
45
 Monthly Tax & Payments
46
Tax Rate %6.625%
47
base monthly tax$21.62
48
Total Monthly Payments $347.94
49
50
Total Lease Tax
51
total tax $778.27
52
53
Inception Fees
54
$0.00
55
First Month payment$347.94
56
Due at Signing $347.94
57
58
Total Lease Info
59
Total Lease payments before (taxes, interest, fees)
60
Total Depreciation of Vehicle (MSRP -Residual Value )$10,500.00
61
Total Cost of Lease (Due at signing payment + 35 Lease payments + Tax)
$12,547.29
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