There seems to a lot wrong here. I think the March residual is 65% for 36/10 I know there are miles on the car but still looks off. If you’re doing 10 msd’s your total due at signing would be 10x your pre-msd payment plus the other stuff. All that being said if your drive offs (not including msds) the deal is not bad.