I actually do know how to do a lease by hand
MSRP - $77,855
Residual 53%(looks like for 36months and 12k a year)
money factor 5.9%(even though edmunds says its 4.2% right now) - 5.9 x 2400(number you multiply APR by to get money factor) - .00246
Residual Value - 41,263
Adjusted cap cost - $68,000(what you negotiated for the car minus any down payment or discounts/coupons)
Principal monthly payment - $68,000-41263 - $26,737/36 = 742.69
Interest Monthly payment - 77855+41263 x .00246 = 293.03
total montly payment pre sales tax would be 1035.72
you numbers are way off, and this car should not lease for what it does, there has to be more too it, it looks like better interest rates and incentivised residual values
any dealers wanna help a brother out and let me know how you guys are calculating your lease
I just dont kow money factors or residuals that the caddy dealers have to work my deal
Your calculations seem to be OK, but I think
Interest Monthly payment - 77855+41263 x .00246 = 293.03
should be
Interest Monthly payment -
68000+41263 x .00246 = 268.79
That's what I've been using.
BTW, from what I am looking at (and I'm not related to a dealer in any way,
so don't quote me) the residuals are the following:
24 months -
69%!!!!!
30 months - 63%
36 months - 58%
48 months - 50%
3.95% rate for all
$1250 lease rebate
I saw that a $77715 car has a GMS of $69254, so with the rebate it comes to
~$68000. Punching the numbers into my handy spreadsheet, I get $791
without taxes for 36 months/$1000 down/3.9% and $819 for 36 months/$1000
down/4.5%. I give the price for 4.5% because when I've leased, the dealer
would never give me the % GM said, they would always mark it up .5% (they
tried more when I let them know I knew what it was they changed it).
Looks like they are giving you the GMS on the car and that rebate brings it
down to $68K. From that, your $829 seems right if that was with taxes. It
would be $835 in WI. As a note, it looks like it would be $753 for 24 months.
That is what I'm looking at. I really want an STS-V, but I should probably be
looking at a CTS-V (about $545 for 24 months).
I would try to improve on that $68k, because that's what a new one "could"
be had for. You can get GMS by getting a GM in the Driveway certificate (although
I think the name has been changed). Not sure how willing they are to give you GMS
on a V though. I did get it on my Trailblazer SS a couple months after they were out,
but I had to go to a couple of dealers to find one that would.
Good luck and I hope to have one soon too,
Dave
TBSS