Here is a quick synopsis of what I see transpiring with the dealer’s lease worksheet…
Gross Cap = 40,837 + 389 + 699 + 33 = 41,958
Adjusted Cap = 41,958.00 - 7,871.15 = 34,086.85
Base Pay = 0.00182 x (34,086.85 + 24,182.84) + (34,086.85 - 24,182.84)/36 = 381.16
Lease Pay = 381.16 + Tax @11.25% = 424.04
You have a total of 8,451 worth of rebates of which 7,871.15 is applied as a cap reduction and 1,967.85 is allocated toward the upfront charges. This gives a total of 7,871.15 + 1,967.85 = 9,839 resulting in a shortfall of 9,839 – 8,451 = 1,388 which you must pay in cash. I can think of much better ways to accomplish this allocation. But perhaps this was done to meet certain objectives. (e.g., a monthly payment under 425?).
Total amount due at signing…
1st pay 424.04
CCR 7,871.15 (this is your down payment)
Upfront Charges 1,543.81 (needs to be itemized)
TOTAL DRIVE-OFF 9,839.00
Rebate Credit 8,451.00
BALANCE DUE 1,388.00 (to be paid in cash)
Alternatively, we have
1st pay 424.04
Upfront Charges 1,543.81 (needs to be itemized)
TOTAL DRIVE-OFF 1,967.85
Rebate Credit 579.85 (8,451.00 – 7,871.15)
BALANCE DUE 1,388.00 (to be paid in cash)
The only question is the itemization of those upfront charges of 1,543.81. Here is what I have so far…
Doc Fee 85.00
License Fee 555.00
CCR Tax @11.25% 885.50 (11.25% x 7,871.15)
Doc Fee Tax @11.25% 9.56 (11.25% x 85.00)
Total Upfront Charges 1,535.06
So, there is an 8.75 discrepancy between the 1,543.81 in the WS and my 1,535.06 and that’s the only problem I can see other than sloppy terminology in the WS (e.g., 1,388 is NOT cash down). Suggest you contact the dealer and get an itemization of those upfront charges.
NO to both.