ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Toyota Prius Prime XSE Premium w/Advanced Tech Package
2
MSRP $ 43,374.00
3
Agreed Upon Price $ 43,374.00
4
13c Registration $ 7.20
5
13e Lease Aqu Fee $ 650.00
6
13f Doc Fee $ 599.00
7
Total Fees $ 1,256.20
8
9a Gross Cap Cost $ 44,630.20
9
Rebate $ (4,500.00)
10
Down Payment $ (3,000.00)
11
1st mo $ 503.96
12
Taxes $ -
<= exempted by EV sales tax credit
13
Cap Reduction $ (2,496.04)
14
9b Cap Cost Reduction $ (6,996.04)
15
9c Adj Cap Cost $ 37,634.16
16
MF0.00335
17
Residual %63%
18
9d Residual $ 27,326.00
19
Monthly
20
9e Depreciation $ 10,308.16 $ 286.34
21
Sales Tax
<= exempted by EV sales tax credit
22
Financed Interest
23
9f Rent $ 7,834.20 $ 217.62
24
9g Total Base Monthly $ 18,142.36
25
9h Months 36
26
9i Base Monthly $ 503.95
27
28
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