| MSRP | $84,525.00 |
| Sale Price (Base Cap Cost) | $82,450.00 |
| Additional Lease Costs |
| Dealer Acquisition Fee | $750.00 |
| Additional Fees | $0.00 |
| Gross Capitalized Cost | $83,200.00 |
| |
| Capitalized Cost Reduction |
| Down Payments | $3,000.00 |
| Trade In Allowance | $0.00 |
| Net Capitalized Cost | $80,200.00 |
| |
| Lease Terms and Taxes |
| Residual Value | $43,953.00 |
| Money Factor | 0.00207 |
| APR | 4.968% |
| Term (in Months) | 36 |
| Sales Tax | 7.0% |
| |
| Calculation of Lease Cost |
| Depreciation | $36,247.00 |
| Finance or Rent Cost | $9,251.88 |
| Sales Tax on Lease | $3,184.92 |
| Total of All Payments | $48,683.80 |
| |
| Total Lease Payment | $34,516.20 |
| Sales Tax on Down Payment | $210.00 |
| |
| Calculation of Monthly Lease Payment |
| Monthly Lease Payment | $1,263.86 |
| Sales Tax on Lease Payment | $88.47 |
| Total Monthly Lease Payment | $1,352.33 |