It would help if you’d re-tag this with your actual location, but given the doc fee I’m guessing… Florida?
Also that deal sheet may not show everything, so it’s quite possible that they’ve also packed in a bunch of worthless add-ons.
Loaner miles are $0.20 each, so that adds $1k to your deal.
Costco has expired (1000-1250) and I think the $1k loaner incentive (the consumer one) was dropped for March, which will make your $9k objective that much more challenging, especially on a $72k example.
If you’ll post your best attempt at a calculator that shows a potential path to $9k I can offer better feedback. On Monday we closed on a Lux 1 AWD with Feb programs, which were more favorable.