Year: 2021
Maker: Subaru
Trim: Limited
lease team 36m
Mile: 10k/year
MSRP: 32,570
Agreed upon value of the vehicle: 29,004
License fee:500
Acquisition fee:595
Doc fee:150
A=Gross Capitalized Cost: 30,249
B=Capitalized Cost reduction: 2,000 (1500down+500rebate)
C=A-B Adjusted capitalized cost: 28,249
D=minus RV: 20,844.80
E=C-D Depreciation and amortization amount=7,404.20
F=Rent charge=2386.36
/36= 271.96
Tax=271.96*10.4%=28.28
Total Lease payment = 300.24
MF: 1.35/1000
RV:20,845 (64%)
Tax rate: 10.4%
Turn in fee:300
good? take it?