| PERIOD | EXCEL MONTHLY PAYMENT |
TOTAL LOAN COST OVER THE LIFE OF THE LOAN |
FIRST YEAR'S TOTAL INTEREST |
TOTAL INTEREST OVER THE LIFE OF THE LOAN |
| 36 | ||||
| formulas | ||||
| formulas cont. | ||||
| 48 | ||||
| 60 | ||||
| 72 |
| LOAN PERIOD | ANNUAL INCOME | FORMULA USED TO SOLVE FOR THE INCOME |
| 36 | ||
| 48 | ||
| 60 | ||
| 72 |
| Capitalized Cost (the invoice price + $500 +any options) ie the price before the destination charge and before the sales tax is added. | $ |
|   | |
| Destination Charge | $ |
|   | |
| Acquisition Fee | $ |
|   | |
| Security Deposit (refunded at end of lease) | $ |
|   | |
| Capitalized Cost Reduction (security deposit + acquisition) | $ |
|   | |
| Total Payment Due at Lease Signing (destination charge + capitalized cost reduction) | $ |
|   | |
| Residual Value after 3 years (57% of MSRP in this example) | $ |
|   | |
| Term Depreciation (Capitalized Cost - Residual Value) | $ |
|   | |
| Money Factor (Interest Rate on your car homework divided by 24) | $ |
|   | |
| Monthly Lease Rate (Capitalized Cost + Residual Value) x Money Factor | $ |
|   | |
| Monthly Depreciation (Term Depreciation divided by Lease Term of 36 months) | $ |
|   | |
| State Sales Tax on Payment (Monthly Depreciation + Monthly Lease Rate) x Sales Tax Rate of 3% | $ |
|   | |
| State Sales Tax on Capitalized Reduction Capitalized Cost Reduction x (Sales Tax Rate of 3% / Lease Term of 36) | $ |
|   | |
| Monthly Payment (Monthly Depreciation + Monthly Lease Rate + State Sales Tax on Payment + State Sales Tax on Capitalized Reduction) | $ |