Don’t waste time trying to decipher a dealer’s worksheet or chasing after them. Otherwise, you’re allowing them to control the deal. They often omit a lot of relevant detail and even make mistakes. You need to rely on credible outside sources (e.g., LH marketplace and signed deals, Edmunds, etc.). Do your own research and establish a reasonable selling price in your market. Be sure to get a copy of the factory window sticker. Check for non-factory add-ons or dealer-installed options. And, if possible, eliminate those you don’t need or want. Get a list of all customer and dealer rebates/incentives including VIN#-specific discounts/incentives, if any. And, yes, the dealer has such a list.
The only thing useful about dealer lease worksheets is the input data. All data should be vetted such as acquisition fee, doc fee (regulated by some states), cost of money (e.g., money factor, interest rate), gov fees, residual, rebates/incentives, sales tax rate, etc. Make sure the residual matches the term and annual mileage requirement. Check available tax credits/incentives via the fund provider who may cover taxes or, at minimum, may assess a lower sales tax rate to energize sales for some models.
The RV is set by the fund provider and is non-negotiable as it is based on the term and annual mileage requirement.
As mentioned above, you need to do the research for your market area. You establish the sell price and make the dealer an offer. You’re allowing the dealer to control the deal. Create a one-page lease proposal. I’ve posted several on this website.
It appears that the dealer is using Ally Bank as they use an interest rate. In your case, it is 0.370%. So, there is no money factor. I would ask the dealer why they’re not using GM Financial. GM uses a money factor which I believe is high. I would explore GM financial anyway. Be careful with Ally Bank if that’s who they are using.
BTW, based on the data provided, here is a summary…
One-Pay 4692.48 = 195.52 x 24 NOT 6177.19
Sales Tax 480.98 = 10.235% x 4692.48
Tire Fee 7.00
Initial Fee 37.00
DMV 392.00
License 608.00
CCR TAX 358.75
DAS 6576.21
The 839.71 tax = 480.98 + 358.75. Something doesn’t seem right. Have no idea how they got 1219.31 drive off or the 6177.19. This is why I don’t give much credence to dealer worksheets.