| MSRP | $94,155.00 |
| Sale Price (Base Cap Cost) | $91,330.00 |
| Additional Lease Costs |
| Dealer Acquisition Fee | $895.00 |
| Additional Fees | $0.00 |
| Gross Capitalized Cost | $92,225.00 |
| |
| Capitalized Cost Reduction |
| Down Payments | $0.00 |
| Trade In Allowance | $0.00 |
| Net Capitalized Cost | $92,225.00 |
| |
| Lease Terms and Taxes |
| Residual Value | $50,843.70 |
| Money Factor | 0.00207 |
| APR | 4.968% |
| Term (in Months) | 36 |
| Sales Tax | 7.0% |
| |
| Calculation of Lease Cost |
| Depreciation | $41,381.30 |
| Finance or Rent Cost | $10,661.48 |
| Sales Tax on Lease | $3,642.99 |
| Total of All Payments | $55,685.77 |
| |
| Total Lease Payment | $36,539.23 |
| Sales Tax on Down Payment | $0.00 |
| |
| Calculation of Monthly Lease Payment |
| Monthly Lease Payment | $1,445.63 |
| Sales Tax on Lease Payment | $101.19 |
| Total Monthly Lease Payment | $1,546.83 |