Please advise if this is a decent deal. 36/15K. Residual is 54% and MF .00145 (3.48%) $0 down.
1 LEASE # 55630 16 RES ADDS 26 DOC FEE 295.00
2 LEASE DATE 05/31/2017 17 ACQ FEE 595.00 27 DOC UPFRONT Y/N N
3 STOCK # 16287 1 18 ACQ UPFRONT Y/N N 28 WARR PREM 0.00
4 PRICE 43555.00 19 TRADE #1 29 MAINT PREM 0.00
5 20 PAYOFF #1 30 WARR UPFRONT Y/N N
6 TERM 36 21 CASH 0.00 31 GAP PREM
7 # ADVANCE PYMT 1 22 REBATE 750.00 32 GAP UPFRONT Y/N N
8 RATE 0.00145 23 REGISTERED STATE MD 33 SEC DEPOSIT 0.00
9 DAYS 31 24 COUNTY CODE TOT INIT PMT 1464.99
10 M.S.R.P. 45555.00 25 COUNTY RATE ADJ RESIDUAL 24599.70
11 RESIDUAL .54 GOVT FEES 295.50
12 ALLOW MI/YR 15000 TAXES 2631.00 STATUS S
13 EST MI/YR 15000 RO/PO #1 INS:
14 CENTS/MILE BEGIN 0.10 RO/PO #2 MEMO#1
15 CENTS/MILE END 0.15 RO/PO #3 MEMO#2
GAITHERSBURG MAZDA F&I MGR:
BUYER: LEASE#: 55630
STOCK#: 16287 2017 MAZDA CX-9 JM3TCBEY5H0140272
GRS CAP COST 44740.50 MONTHLY TAX 0.00 1ST PAYMENT 714.99
SALES TAX 2631.00 MO PROP TAX 0.00 CAP RED 750.00
LAH PREMIUM 0.00 ----------------------- SLS TAX UPFNT 0.00
CAP REDUCTN 750.00 TOT MO PYMT 714.99 1ST YR FEES 0.00
----------------------- SEC DEPOSIT 0.00
NET CAP COST 46621.50 TOT OF PYMTS 25739.64 OTHER UPFNT 0.00
-----------------------
ADJ RESIDUAL 24599.70 EST FEES/TERM 618.50 TOT INIT PMT 1464.99
TOT TERM DEP 22021.80 TOT TAXES 2631.00
MONTHLY DEP 611.72 DUE ON DELIV 714.99
MO LEASE CHG 103.27
----------------------- LIFE PREMIUM 0.00 TERM 36
BASE PAYMENT 714.99 LEV PREMIUM 0.00 DEAL DATE 05/31/2017
A&H PREMIUM 0.00 2ND PYMT DTE 07/01/2017
IUI PREMIUM 0.00 LOAN END DTE 06/01/2020
JPMORGAN CHASE BANK NA (PRIME)
(LINE#)(M=MODIFY)(?=CMD LIST)
SHIFT F1=FKEYS LEASE=JPMORGAN CHASE BANK MO. PMT () EA (714.99) 714.99