I’m new here, so forgive the newb question. The dealer is getting a higher number on their worksheet than mine. The biggest discrepancy seems to be in the residual value. Either they’re figuring it differently or I have some numbers in the incorrect place on the worksheet. Any help is appreciated!
Loaner miles deduct around $800, so RV is around 58.57% (Original RV - 800/MSRP) and your DAS is off. Your worksheet has $1588 DAS while the dealership has $1313. Adding -282 to the downpayment to have DAS $1313 (DAS was adjusted when RV was adjusted)
I get $570 w/ $1313 down. $4/mo is probably in the demo miles not being exactly $800 RV deduction