Couldn’t get the calculator to completely match up. Dealer definitely did some gymnastic to make it work. Zero drive off and $317.86.
Cash due at signing was comped by the dealer.
I was trying to be under $300, but this was an Auto show model, so it was beautifully specd. Jumped on it!