View Single Post
  #16  
Old 05-14-2011, 03:09 AM
Kief's Avatar
Kief Kief is offline
Officially Welcomed to the 'Fest
Location: Vereinigte Staaten von Amerika
 
Join Date: Dec 2007
Posts: 979
Mein Auto: '12 335is; '11 X5d
Quote:
Originally Posted by Prost View Post
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
$70125 (US MSRP) x .92=$64515 (US Whole) x .93=$59999 (ED Whole) + $1k (Profit) + $725 (Acq)= $61724
-$57503 (residual)
---------------
$4221/24=$175.88

$61724+$57503=$131.15

$175.88+131.15=$307.03 x (CA tax-10%?)= $337.73

Like I said from starting this thread---CRAZY!!!

Just a note for others, I added the Acq fee into the mix. Also, the MF loyality reduction of .0003 is basically a wash for ED given the .0003 bump
__________________
__________________
2015--F82 ///M4 [ED 6/26/14]
2012--E92 335is
2011--E70 X5d
2011--E89 Z435is*
2009--E89 Z435i*
2008--E92 335i [ED 2/23/08]*
2007--MkV GTI*
2006--E90 330i*
2005--E83 X3*
2004--E83 X3*
2003--E46 325Ci*
*retired

Last edited by Kief; 05-14-2011 at 03:13 AM.
Reply With Quote