2017 kia forte lx ty

Year: [2017]
Make, Model, and Trim: [KIA FORTE LX]
Months/Annual Mileage: [36/12K]
Zip Code: [18301]

How does this look:
2017 Forte
Market value: $18765.00
Total Disc/Rebates: $4500.00
Adjusted Price: $14,265.00
Acq/TTL/Fees: $902.55
Net Sales Price: $15,167.55
39 month lease 189.52 down $190 a Month
Res 9,382.50 money factor .00104 of 2.5