2019 BMW 330i xDrive | Advice Needed Please

Hey Guys!

Lease newbie but I have been trying to digest all the valuable information offered here and would really appreciate feedback on this lease offer for a 2019 BMW 330i xDrive.

Please see the deal I am working on with a dealer in Oregon:
Year, Make, Model, and Trim: 2019 BMW 330i xDrive
MSRP: $ 52,700
** Rebates:$ 2250 (lease cash, conquest, corp) I have gotten an OL code and will with dealer
Months: 36
Annual Mileage: 12,000
MF: 0.00128
Residual: 60%
** Payments: $0 down with inception costs due at signing

The dealer originally quoted me this: It was calculated using a MF of .00168 and had a 599 add on.

I requested the dealer to use base MF .00128 and take off the $599 add-on. Below is the updated quote he gave me which includes inception costs [registration/titling/doc fee, first payment and tax on rebate]:

There are some discrepancies I am noting with the dealer calculation and the leasehackr calculator that I am hoping someone can help me better understand. I understand doing MSD will help lower my monthly payments. Thoughts | Advice? Thank you in advance!

Any thoughts on using MSDs here? Seems like a good way to go to lower monthly.

Yes, I understand doing MSDs will help lower my monthly payments (looks like potentially by 29/month) so I was considering that.

My biggest issue is the discrepancies with the dealer calculation and the leasehackr calculator, which I think has to do with how the dealer is plugging in the numbers, any advice on that?

You are counting the incentives twice and the $599 add-on was not removed. Below is my calculation. Keep in mind that this is a $0 down payment deal, not a $0 due at signing deal.

Thank you, this was very helpful! I will have them recheck on the 599 add-on, from the original offer they had quoted me they were using MF of .00168 and had the 599 add-on so the discount was 5,591.74 which he has bumped up to 6789.74.

This is the breakdown that he provided using .00128 for the MF:

This was the original offer:

I will provide OL code for further discount, considering MSDs, anything else I should consider?

Cannot combine corporate fleet with OL code.

It’s one or the other.