[Armen52]

A friend of mine was quoted $40K for a 2013 328i with an MSRP of $43,295. We're doing the lease numbers before we talk to the dealer. Wanted to make sure we got everything right.

What does everyone think of this deal? Is it even doable if correct?

MSRP - $43,295.00
Selling Price - $40,000.00
Capitalized Cost Reduction - $500.00
BMW Loyalty Credit - $725.00
Subtotal - $38,775.00

Residual Value Percent – 15k miles/year - 60.00%
Residual Value Percent - $25,977.00
Term Depreciation - $12,798.00
Money Factor - 0.00129
Monthly Lease Rate - $83.53
Lease Term in Months - 36
Monthly Depreciation - $355.50
State Sales Tax Rate - 9.00%
State Sales Tax Rate - $39.51

Estimated Monthly Lease Payment - $478.54

Drive Off
Cap Cost Reduction - $500.00
First Month's Payment - $478.54
Acquisition Fee - $725.00

Total Drive Off $1,703.54 + CA registration

Thanks in advance!