[Rekla]

Basically I am looking into ordering a new 2011 335i Convertible through E.D. in combination with a lease. The numbers below is where I came up with. Basically with these I want to walk up to a SA and show him my homework and tell him I sign when he can stick to the numbers. Anyone wants to review my homework and comment on it? If anyone is aware of any additional incentives, please bring them up. I'm new to leasing so be gentle on me...

2011 335i Convertible
Le Mans Blue Metallic
Oyster and Black Dakota Leather
Bamboo Anthracite Wood trim
M Sport Package
M Sports leather steering wheel with paddle shifters
Premium Package
STEPTRONIC automatic transmission
Comfort Access keyless entry
Navigation system
Harman Kardon surround sound system
Total MSRP as Built$62,225

MSRP: $62,225.00
ED MSRP -7%: $57,869.00 (I have no price list, based on references)
ED Invoice -7%: $53,818.00 (Could not find ED invoice price list, anyone?)
Dealer profit (On top of dealer incentive): $500.00
Car cost: $54,318.00
Tax 6.25% (sales taxes in TX applies to entire purchase price) $3,394.00: $57,212.00
MACO (N/A for ED): $0.00
Training fee (N/A for ED): $0.00
Destination and Handling (N/A for ED): $0.00
BMA NA "Thank You" Rebate: -$1,000.00 (I have a coupon)
Drive out cost: $56,212.00

Lease Numbers
Months 36
Miles 12000/Yr
Drive out cost: $56,212.00
Residual of MSRP: 64% @ 12k (June 2010): $39,824.00
Depriciation: $16,388.00
Money Factor Rate (June 2010 rates): 0.0022
Money Factor European Delivery: 0.0003
Dealer profit on Money Factor: 0.0002
Total Money Factor rate: 0.0027
Total Value Used: $56,212 + Depriciation: $72,600.00
Interest: Total Value Used x Total MF x Months: $7,056.72
Depriciation + Interest: $23,444.72
Monthly payment: $651.24
Cost per mile: 0.65

Out of Pocket:
Acquisition fee 725
Title TBD
License TBD
Total Out of Pocket TBD ($1,000 - $1,500)?

[Rekla]

Did I leave anything out or overlooked anything?
If anyone with experience on lease numbers can confirm my calculation, I would be more comfortable showing this to a SA. I want to be comfortable knowing this is a "fair deal" for all parties involved...

Thanks.

[Ali.K_BMW]

Originally Posted by Rekla

Did I leave anything out or overlooked anything?
If anyone with experience on lease numbers can confirm my calculation, I would be more comfortable showing this to a SA. I want to be comfortable knowing this is a "fair deal" for all parties involved...

Thanks.

What are you trying to do? Are you buying, leasing or leasing a ED car?


What are you trying to accomplish? Do you want a overall summary? What monthly payment have you come up with?

[Rekla]

look at post #1.
ED in combination with lease.

[Ali.K_BMW]

It seems you have everything figured out. What are you trying to achieve?

[bmrowe]

Everything looks great except you cannot use the $1000 coupon with ED for some reason. I think the ED discount more than makes up for it though : ).

Edit: You may have a security deposit due up front too if you aren't coming out of a lease -- or a less expensive lease.