| MSRP | $86,890.00 |
| Sale Price (Base Cap Cost) | $83,890.00 |
| Additional Lease Costs |
| Dealer Acquisition Fee | $895.00 |
| Additional Fees | $389.00 |
| Gross Capitalized Cost | $85,174.00 |
| |
| Capitalized Cost Reduction |
| Down Payments | $2,000.00 |
| Trade In Allowance | $0.00 |
| Net Capitalized Cost | $83,174.00 |
| |
| Lease Terms and Taxes |
| Residual Value | $47,789.50 |
| Money Factor | 0.00207 |
| APR | 4.968% |
| Term (in Months) | 36 |
| Sales Tax | 7.0% |
| |
| Calculation of Lease Cost |
| Depreciation | $35,384.50 |
| Finance or Rent Cost | $9,759.40 |
| Sales Tax on Lease | $3,160.07 |
| Total of All Payments | $48,303.97 |
| |
| Total Lease Payment | $36,481.03 |
| Sales Tax on Down Payment | $140.00 |
| |
| Calculation of Monthly Lease Payment |
| Monthly Lease Payment | $1,254.00 |
| Sales Tax on Lease Payment | $87.78 |
| Total Monthly Lease Payment | $1,341.78 |