You need to get the dealer’s lease worksheet and post it. What the dealer gave you is pure garbage and is not a lease worksheet. The residual factor (64%?) and money factor (0.00140?) as well as the payment (not an estimate … looks like 254.85) should always be included… not a ball park estimate… that’s horse shit!
Don’t chase after a dealer’s numbers. Often, it’s an exercise in futility as there are sometimes mistakes and missing data. For example, I question the MF. Something isn’t right.
Collect input data and, then, vet it (i.e., doc fee, gov fees, MF, residual, etc). Once you have accurate input data, do your research and determine the sell price as well as all rebates/incentives and, do your own calculations. Do not rely on online calculators, including LH! If you want spot-on calculations, as I do, you’ll need to do the calcs yourself (build a spreadsheet). Finally, create a one-page lease proposal similar to those I’ve posted on different threads… Lease Proposal
You have to control the deal, not the dealer.