3/14/2020 Signed 2020 Acura MDX SH-AWD w/ Tech $470/mo 7500/36

Year, Make, Model, and Trim: 2020 Acura MDX SH-AWD w/ Technology
MSRP: $ 52,925
Monthly Payment: $470
Drive-Off Amount: $1096
Months: 36
Annual Mileage: 7500
MF: .0021
Residual: $29,037
Incentives: $1,000
Region: Chicago metro
Leasehackr Score:
Leasehackr Calculator link: CALCULATOR | LEASEHACKR

Ok so I obviously didn’t do something right on the calculator. My drive-off was the first payment, license plates, and dealer doc fee. It seems they applied the $1k loyalty to cap reduction, so I don’t know if that’s technically considered into the drive-off amount.

Any help is appreciated getting the numbers straight, as well as any questions I can answer about this deal. Thanks.

EDIT: picture refuses to upload right side up however I try to manipulate it

image image image