Newbie calculator question - 2020 Nissan Leaf SV Plus

Ask the Hackrs
,
1

Hi - was hoping someone could help me out here. My first time using the calculator and can’t get it to match what I got from the dealer. Not just a little off by ~$60. I assume it is something obvious I am not seeing so any help appreciated.

Details below with pic of that they sent me and link to the calc I put together. Am doing the first column from the pic:

2020 Nissan Leaf SV Plus
MSRP - $ 41,250
Residual - 53% ~ $21,915
Selling Price - $38,000
Lease Details:-
Months: 24
Annual Mileage: 12,000
DAS(including first month Payment) - $2500
Per Month - $402.58 + tax ~ $439.82

IMG_0671
IMG_06711512×2016 1.42 MB

2

Your DAS doesn’t match.

3

Don’t do a cap reduction… you total the car and there goes all your money

4

The part I can’t seem to get right is that the calculator wants to put the upfront taxes into the Drive off number but it looks like that it is part of the capitalization number in the quote (the 1034.63) in the first column.

And agree on the downpayment, this was first pass when I clicked a box on their website w/o me starting to collect offers.