|
EU pickup 550i 2013
can someone let me know if I'm running my numbers correctly for a 550i Sedan 2013 w/ M Sport Pkg?
550i 36months/15K miles
MoneyFactor .00125
Residual: 56%
I worked out the following calculations based on the information mentioned above and EU pickup:
Residual: 34650
Depreciation: $54470 - 39650 = $19820 / 36months = $550.56
CAP: $56,970 - $2500 (Holiday Cash + Customer Loyalty($750) + App credit($500)) ( I deducted $750 for dealer profit) = $54470
MSRP: $56,030
MF: .00125 +.0003(ED MF pickup rate) - .00049(max MSDs) = .00106
Finance = $94.46
TOTAL MONTHLY PAYMENTS w/o sales tax: $645.02
Am I leaving anything out?
|