ABCDEFGHIJKLMNOPQRST
1
Hey there! This is a public Google spreadsheet that I used while researching the lease for a 2013 Nissan Leaf. It's read-only, but feel free to copy it for your own use.
2
3
Money Factor0.00024MSRP35665
4
APR equivalent0.58%Negotiated Price32717
5
Sales Tax Rate0.00%
6
Down payment$0
7
The yellow boxes are the items are negotiable. Pay close attention to the price of the car, the money factor and the fees.Tax0
8
DMV Lic + RTA fees$150
9
Doc$0
10
Other fees$0
11
The green boxes are the actual costs you care about: what you pay at delivery and what your monthly payments are.Total drive off costs$150
12
13
Total Cash$32,867
14
Lease Term24/12k2 years / 12k miles per year
15
More information about my car purchase at:Months24
16
http://carter.rabasa.comResidual52%
17
Capitalized Cost32717
18
Bank Fee595
19
Doc Fee$0
20
Total Cap$33,312
21
Cap Reduction$7,500.00$7,500 Federal Tax Credit + down payment
22
Net Cap$25,812
23
24
Residual18545.8Always a Percent of MSRP
25
Total Deprecation$7,266.20
26
Monthly Depreciation$302.76
27
Monthly Interest$10.65
28
Base Payment$313.40
29
Monthly Sales Tax$0
30
Monthly Payment$313.40
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