All -- I was talking to a rep in the Chicago area about a lease and I'm having trouble reconciling the numbers... perhaps someone here can help.
I configured a Model Y LR in grey/ black with a Tow Hitch for 36 months/ 12k miles per year. Tesla is telling me I'd pay $649/month for the vehicle with a $5k down payment as well as ~$1500 in drive off fees. I cannot figure out for the life of my where this $5k is going when you run the real numbers...
Sale Price + Destination fee: 54490
Residual: 35692 (around 65% which is great)
———
Cap Cost (vehicle price minus residual): 18848
Cap Cost + Interest (4.4496% or MF .001854) = 19686
Here is where I begin getting confused, when we begin to distribute across 36 months and add taxes…
$19686/ 36 months = $546/month (please note this is WITHOUT a $5k down payment lowering the cap cost of the vehicle)
Now let’s add taxes.
Sales tax should be somewhere around 9.5%
546/month * 9.5% = $598/month
And the extra city of Chicago lease tax which is 9% (yes I realize this is robbery)
$598/month * 9% = $653/ month
Then add $33/ month distributing the Transport/ Doc fee of $1200 across the 36 months = $686/ month
I realize I’d have about $1500 in out of pocket for acquisition fee, and first month’s payment but I’m landing on $686/month (give or take) without any down payment whatsoever.
So… I still don’t really know where the $5k is going if I were to pay it. Are there other fees that I’m not taking into account? My calculations show that if I were to pay the $5k down payment, the overall payment should be less than $550/ month after taxes.
Thanks for any help you could provide in terms of clarifying the quote.
I configured a Model Y LR in grey/ black with a Tow Hitch for 36 months/ 12k miles per year. Tesla is telling me I'd pay $649/month for the vehicle with a $5k down payment as well as ~$1500 in drive off fees. I cannot figure out for the life of my where this $5k is going when you run the real numbers...
Sale Price + Destination fee: 54490
Residual: 35692 (around 65% which is great)
———
Cap Cost (vehicle price minus residual): 18848
Cap Cost + Interest (4.4496% or MF .001854) = 19686
Here is where I begin getting confused, when we begin to distribute across 36 months and add taxes…
$19686/ 36 months = $546/month (please note this is WITHOUT a $5k down payment lowering the cap cost of the vehicle)
Now let’s add taxes.
Sales tax should be somewhere around 9.5%
546/month * 9.5% = $598/month
And the extra city of Chicago lease tax which is 9% (yes I realize this is robbery)
$598/month * 9% = $653/ month
Then add $33/ month distributing the Transport/ Doc fee of $1200 across the 36 months = $686/ month
I realize I’d have about $1500 in out of pocket for acquisition fee, and first month’s payment but I’m landing on $686/month (give or take) without any down payment whatsoever.
So… I still don’t really know where the $5k is going if I were to pay it. Are there other fees that I’m not taking into account? My calculations show that if I were to pay the $5k down payment, the overall payment should be less than $550/ month after taxes.
Thanks for any help you could provide in terms of clarifying the quote.