View Single Post
      04-03-2010, 12:21 AM   #1
wicked4u2c
Registered
1
Rep
2
Posts

Drives: BMW
Join Date: Apr 2010
Location: California

iTrader: (0)

Question Is this a good deal for X5?

Hopefully I can join the X5 family, just wanted to talk to the experts about this deal. Is this a pretty good deal?

Thanks in advance guys

VEHICLE: 2010
BMW X5 xDrive35d
COLOR: Alpine White
UPHOLSTERY: Black Nevada Leather

Base Price $51,300.00
0ZPP Premium Package 3,400.00
0328 Running Boards 300.00
0386 Roof rails 100.00
04AZ Dark Bamboo Wood Trim 0.00
06FL iPod and USB Adapter 400.00

Destination and Handling 875.00
TOTAL AS EQUIPPED $56,375.00
SELLING PRICE $50,875.00


Lease Terms
Lender BMW Financial Services
Term 36 Months
Mileage 12,000/year
Money Factor 2.7
Residual Factor 56%

Selling Price $50,875.00
Bank Fee $925.00

Total Capitalized Cost
$51,800.00

Residual Value $31,570.00
Total Depreciation $20,230.00
Capital Reduction ($0.00)
Monthly Depreciation $561.94
Monthly Rent $225.10

Monthly Payment $787.04
Tax (8.75%) $68.87

Monthly Payment + Tax $855.91

Capital Reduction ($0.00)
Cap Reduction Tax (8.75%) $3.94
License & Registration $696.75
Documentation Fee $45.00
First Payment $855.91
Security Deposit $900.00

Drive Off $2,501.60

Trade Equity $0.00
Rebate $0.00

Due at Signing $2,501.60
Appreciate 0