2018 Dodge Charger lease help

Hello all.

Just back from the dealership…2018 Charger Daytona 392. I’m a little confused by the numbers. Should be 0 down, 1200 covers first month and fees. 36 months 12000 mi.

msrp: 48230
Res: 55
adjusted res: 26526.50

selling price: 42970
down pymt: -2936.51
sales tax: 1102.01
acq fee: 595
tax on acq fee: 40.16
sales tax on doc fee: 16.88
total: 40685.53

due at signing

cash down; 1200
net trade: 0
lease cash/ rebate: 1743.03

fees:

tax on cap cost red: 198.22
payment x 1: 486.77
security dep: 0
title and reg; 78.50
doc fee: 250
sales tax on doc fee: 16.88
total: 3950

allocated rebate: 1013.49

adjusted cap cost: 40685
res: 26526.50
total 67212.03

mf: .00092
monthly rent charge: 61.84

adj cap cost: 40685.53
less res: 26526.50
total: 14159.03

term: 36
monthly dep charge: 393.31
monthly pymt: 486.77

max adj cap cost:

msrp: 48230
x: 115%

  • acq fee: 595
  • title and reg: 78.50
    +up front tax: 198.22
    +sales tax: 1118.89
    max adj cap cost: 57455.11