View Single Post
  #15  
Old 05-14-2011, 01:42 AM
Prost's Avatar
Prost Prost is offline
Officially Welcomed to the 'Fest
Location: Los Angeles
 
Join Date: Nov 2005
Posts: 992
Mein Auto: 06 650i, 08 MINI ClubmanS
Here is my calculation of an Z4 35is ED 24 months 10K miles/yr with 7MSD and royalty

US MSRP: $70125
Cap Cost: $60308 (14% of US MSRP) + $1000 Profit= 61308
Residual: $57503
MF after 7 MSDs and Royalty = 0.0019 - .00049 - 0.0003 = 0.0011

Depreciation= (61308 57503) / 24 = $158.5
Interest= (61308 + 57503) X 0.0011 = $130.7
Base Payment = $289.2 +Tax (SoCal) = $318/month

Am I wrong? That is super low
__________________
1992 325i Convertible M-Technic II Appearance Package
2005 X3 3.0i (Lease return in 2008)
2006 330i (Lease return 2009)
2008 Cooper S Clubman (Sold)
2006 650i (sold)
2011 535i M-Sport (ED September 17th, 2011,redeliver on 11/15/2011, sold)
2011 Z4 SDrive35is (ED September 17th, 2011, redeliver on 11/9/2011, Lease return on September 2013)
2013 M3 (ED pickup April 23rd, 2013, redeliver on 6/28/2013)
BMWCCA: 359118
Reply With Quote