I meant 18,000 miles per year would have a residual of roughly $14,000 after 3 years. If you are able to get a negotiated price of $32,000 before any incentives and do a lease, then you should be at under $23,000 after the $11,000 (another $500 for lease conquest) lease incentive, title, docs, lease option. You would be billed on a per month basis of 23k - 14k at 9k over 3 years. That equates to about $250 per month + taxes to lease the FFE.
Since the state of Georgia allows for $5000 in rebates, over the long run you would get back $139 per month spanned across 3 years. This effectively makes it 250 - 139 = $111 per month to lease the FFE, plus taxes (on the $250).