Nicely done, congrats. Was great reading your negotiation story:
Enjoy your ride!
To add:
LH calculator is not penny perfect in all scenarios. If you get within 100-200 to the total lease cost, that ok. Incentives could be untaxed and gov fees might be less that default 400.
This should be close with your pre-incentive discount: