In broad terms: 3 years @ 10k miles, $3000 down, $220.55/month with tax included.
Assorted line items, rounded to nearest dollar:
MSRP: 31,490 (29,415 + 1645 DCP option)
Dealer discount 2,700
Sale price 28,790
Rebate 9,000
Cap cost red. 10,672
Depreciation 5517
Rent charge 1784
Residual 13,226