Documente Academic
Documente Profesional
Documente Cultură
MSRP
Negotiated Price
Lease Incentive
Tax Rate on Lease Incentive
Capitalized Cost Reduction
Sales Tax Rate
Tax Rate on Lease Payments
Money Factor
Bank Interest Rate on Savings
License/Registration Fee
Bank Fee
Other Fee
Other Fee
Other Fee
Allowed Mileage Options
$
$
$
$
$
$
$
$
$
LEASE CALCULATIONS -- DO NOT CHANGE CELL VALUES (unless you know what you're doing)!
First we'll calculate the monthly payment.
Capitalized Cost
$36,128.00 Negotiated Price minus Incentive.
Capitalized Cost Reduction
$999.00 Taken from yellow cells above.
Adjusted Capitalized Cost
$35,129.00 CapCost minus CapCostReduction. Think of this as the amount financed.
Residual Value
$19,665.60 MSRP times % from "miles" cells. This is the price you pay for car at end of lease.
Total Lease Amount
$15,463.40 AdjCapCost minus Residual Value.
Base Payment (36 months)
$429.54 Total Lease Amount divided by 36.
Rent Charge (similar to interest)
$29.59 The formula is ( (AdjCapCost + ResidVal) * MoneyFactor ).
Tax
$36.73 Tax on Base Payment and Interest.
Total Monthly Payment
$495.86 Base Payment plus Tax.
Next we'll calculate the total cost of the car if you buy it at lease end.
$2,619.78 Includes one payment, all fees, and CapCostReduction (incl. Tax on CapCostReduction).
$17,355.04 Only 35 here; the drive off includes 1. FYI, 36 pmts = $17,850.90
$19,665.60 Just copied from above for convenience
$1,573.25 Based on tax rate above.
$41,213.66 Add the 4 above entries together.
Drive-off
Additional Payments
Residual Value
Tax on Residual Value
Total Cost
Price
Tax
License/Registration Fee
Total Cost
$
$
$
$
38,128.00
3,050.24
550.00
41,728.24
$
$
$
$
$
41,213.66
41,728.24
(514.58)
2,874.64
(3,389.21)
Month
Principal
1
$ 39,108.46
2
$ 38,710.37
3
$ 38,311.29
4
$ 37,911.21
5
$ 37,510.13
6
$ 37,108.05
7
$ 36,704.96
8
$ 36,300.87
9
$ 35,895.76
10
$ 35,489.64
11
$ 35,082.51
12
$ 34,674.35
13
$ 34,265.18
14
$ 33,854.99
15
$ 33,443.77
16
$ 33,031.52
17
$ 32,618.24
18
$ 32,203.93
19
$ 31,788.58
20
$ 31,372.19
21
$ 30,954.76
22
$ 30,536.29
23
$ 30,116.77
24
$ 29,696.21
25
$ 29,274.59
26
$ 28,851.92
27
$ 28,428.19
28
$ 28,003.40
29
$ 27,577.55
30
$ 27,150.64
31
$ 26,722.66
32
$ 26,293.60
33
$ 25,863.48
34
$ 25,432.28
35
$ 25,000.00
36
$ 24,566.65
TOTAL INTEREST
Interest
INTEREST RATE:
3% Taken automatically from Lease Calculation Worksheet.
$
97.77 First Principal amount is the total cost to buy outright, minus lease drive-off, taken from the Lease Calculation Worksheet.
$
96.78 This is intended to estmate how much interest you will earn on your money if you lease instead of buying.
$
95.78 Principal = previous month's principal, plus interest earned, minus the lease payment made during the month.
$
94.78
$
93.78
$
92.77
$
91.76
$
90.75
$
89.74
$
88.72
$
87.71
$
86.69
$
85.66
$
84.64
$
83.61
$
82.58
$
81.55
$
80.51
$
79.47
$
78.43
$
77.39
$
76.34
$
75.29
$
74.24
$
73.19
$
72.13
$
71.07
$
70.01
$
68.94
$
67.88
$
66.81
$
65.73
$
64.66
$
63.58
$
62.50
$
61.42
$ 2,874.64