2017 Infiniti QX60 Lease Question

I am looking at 2017 QX60 AWD Premium package 10k miles 39 month.
I know from research I will get 63% residual and 0.0015 MF. But I will use 9 MSD so it will be 0.0006.

Here’s the Calc.
MSRP is $47,910
and I was offered invoice of $41,633
Residual is $47,910 x 63% = $30,183.30
Monthly depreciation is ($41,633 - $30,183.30) / 39 month = $293.58 / month
Monthly interest is offer price plus residual times the MF so ($41,633 + $30,183.30) x 0.0006 = $43.09 / month
So my monthly should be $293.58 + $43.09 = $336.94 and with tax $336.94 x 107% (NJ) = $360.53
With $1,500 or so fees + first month and the $4,050 for the MSD.

But the number dealer gave me was $396.80 per month. Did I calculate wrong somewhere? why is there so much difference?

Thanks.

try using the lease calculator…

seems like dealer is correct.

I just ran the LH calculator and it also say $360. You might have seen $380 but I am putting fee’s upfront.