Yeah, this isn’t great, especially on a base model Select RWD. Playing around with it in the Calculator it’s a pretty mediocre “score.” I guess ignore the “Due at signing” in that link, I entered things in from your sheet and added a ~800 “down payment” per the difference between the listed fees + first month and the $4500 total. I took a stab at 7% tax rate because that’s what Google suggested for Georgia, but entering all that I get your $332 monthly, so I think it checks out.
They’re not marking up the Money Factor (that’s the 0.05%, when taking MF and converting to APR). Total cost I think you’re going to be paying ~16599.05 (4500+450 disposition at lease end+(332.83*35)) spread over 36 months for about $461/mo effective cost after the Due At Signing.
They’re giving you a $2000 discount off the MSRP combined with the current lease incentives ($6750) to reach $8750 “savings.” That’s about 4.5% off MSRP, which isn’t great (but hey, I guess they didn’t have the gall to charge MSRP).
It looks like they’re marking up the Acquisition fee by $40 for some reason, too, but that might be a calculator error since that most recent deal someone posted also had this same acquisition fee, and there’s no reason for a dealer to change this (if they’re even allowed, I would assume not).
Not sure what dealer fees are like in GA but that seems high, though in MN ours are capped at 350.
IMO you can do a lot better on this car if you counter offer, but I don’t have a good sense of what you can get off MSRP on these right now.
Selfish promotion time, I have a 2024 Mach E GT lease I’m trying to transfer out of in Private Transfers right now. I didn’t know what I was doing when I signed it so the Monthly isn’t great at $606 (I did a Sign and Drive that rolled everything in), but I’m fickle and want a fancier car and have the means to eat my mistake, so I’m offering $5200 cash incentive to get out of it. Drops the effective monthly to $406 over the remaining 26 months (and really a bit lower, since a transfer will not be finished before I’m due to pay the next $606 monthly). Give it a look if you want, it’s in great shape, though the lease is for fewer miles than you were looking at. I’m way under miles through my first 9 months, though.
Good luck, let me know if you’re interested at all!