I feel like something is not right…
$28,680 MSRP
$27,300 Sell price
$3,000 down
36 mo/10k year
$220/mo?
Automobile: New 2016 VOLKSWAGEN GTI 2dr HB S w/Performance Pkg AT w/AC , Automatic , Odom: 10
Vehicle Cost: 27,760.75 MSRP: 28,680.00 Term: 36
Lender: Volkswagen, 10,000, Acq: CAP, Sec: 0,Specia1,70%,Lease Excess Wear Care Minimum,Non-Wear Care,Non-Wholesale,Tier A
Amount Due at Signing
1st Month Payment 220.00
Security Deposits 0.00
Acquisition Fee 0.00
Fees & Insurance 485.00
Upfront Taxes 895.56
Cap Reduction (Cash) 3,620.00
Total Inception Fees 5,220.56
Net Trade as Cap Reduction 0.00
Rebate as Cap Reduction 1,000.00
Total Drive Off 6,220.56
How Inception Fees are Paid
Cash as Drive Off 0.00
Net Trade as Drive Off 0.00
Rebate as Drive Off 0.00
Inception Fees Due (Added to Cap) 0.00
Total Paid 0.00
Remaining Due (Still Owed) 5,220.56
Total Cash Required on Delivery 5,220.56
Payment Information
Final Payment 220.00
Profit
Vehicle Profit -460.75
Option Profit 0.00
Acquisition Fee Profit 0.00
Trade Profit 0.00
Tax Credit Profit 0.00
Tax Credit Fee 0.00
Back End (70.00%) 0.00
Dealer Cash Profit $250
Total Profit -210.75
Rate Information
Retention Rate 0.00125
Reserve Profit 0.00000
Disclosed Rate 0.00125
Residual Information
MSRP 28,680.00
Low MSRP 28,680.00
MRM 0.00
Con Van Residual 0.00
Residual (Base) 57.00
Residual (Bump) % 3.00
Residual (Bump) $ 0.00
Additional Miles Adj. (0.00)
Odometer Over Adj. (0.00)
Total Residual 17,208.00
Dealer Options 0.00
Factory Options 0.00
Purchase Option 17,208.00
Capitalized Cost Breakdown
Vehicle Cost 27,760.00
Vehicle Profit -460.75
Option Price 0.00
Total Selling Price 27,300.00
Acquisition Fee 625.00
Fees & Insurance 0.00
- Cap Reduction (Cash) 3,620.00
- Trade In 0.00
- Customer Rebate 1,000.00
Total Capital Reduction 23,305.00
Capital Cost 23,305.00
Capped Taxes 0.00
Total Capital Cost: 23,305.00
Tax Breakdown
Type Amt Rate Paid
Cashdown Tax 328.65 7.00 Upfront
Tire Tax 12.50 N/A Upfront
Upfront Tax 554.41 7.0000 Upfront
Mileage Information
Allowed Miles Per Year 10,000
Mileage Program 10,000
Add. Purchased Miles per Yr 0.00
Additional Miles Chrg 0.00
Total Mileage Chrg 0.00
Total Mileage Allowed 30,000
Excess Mileage Chrg 0.20
Odometer 10
Trade Information
Total Gross Trade 0.00
Total Owed Trade 0.00
Total Equity 0.00
Total ACV Trade 0.00
Maximum Advance Information
Max Advance $37,909.00
Max Advance % 130.00
Miscellaneous Information
Tax Credit Amount 0.00
Max. Reserve Profit 0.00125
Fee Breakdown (ESTIMATE)
DocFee $75.00
Reg $400.00
Insp 10.00


I would take advantage of this, if available. I could put down about $5000. I’m not sure how much equity I would have in my 2013 Golf R trade but any would be in addition to $5000 cash.