Chart 2:

Calculation of Early Termination Fee:

Adjusted capitalized cost
+ Delinquent and unpaid payments
(excluding excess wear & mileage charges)
+ Reasonable disposition fee
(if stated in lease)
- [All depreciation and amortized amounts accrued
+ the realized value of the vehicle]
= Early termination fee