Numbers:
MSRP: 54700
CapitalCost: 47000
MF: 0.00069
Residual: 57%
State Tax: 6%
Zero Drive of includes downpayment
DownPayment: 1500 (includes the first month )
Monthly : $575
12 K miles - 36 months
Dealer came back with this new numbers, what would you suggest on it?