residual would normally be calculated as a %age of the capital cost of the vehicle, not MSRP.
Wolfman's point is that you can't pay 544/month for 18 months (total of $9,792) and have it make up the difference between $69,900-41,992 = $27,908. Your actual capital cost was far less than 69,900...