I got quoted on 3 different c300 loaners 2 weeks ago ranging from 3500 miles to 8000 miles all we’re quoted with residual of 58% in Arizona and California as per the mf every dealer would try to mark it up
There is an Edmunds thread that supplies this information on demand. Your numbers above look correct for Dec. As @Jon mentioned, that is reduced for existing miles. Sometimes you will see the base residual for your model/term displayed and then a residual adjustment is shown as a separate line item later on in the worksheet (as opposed to them reducing the residual by 2.2% or whatever the calculation works out to in your case ($800/MSRP) - which is easier to plug into some of the online calculators).
Why is the money factor higher here - the dealer I spoke with gave me the exact same MF. Isn’t the base 0.00102 for RWD. Seems odd that RWD would have a higher MF and lower residual.
Also, the gross cap is 1095 over the sell price - what are these fees?
RWD and AWD have slightly different RV and MF. In theory, the 1095 delta is acquisition fee + doc fee + any other taxes/fees. 1095 is the typical marked up acquisition fee on MB leases, so makes me think the other fees are elsewhere. If you post your sheet/details, we can evaluate in more details.