Meant to post this sooner but had family things going on since I got it last month, and it is not replicable that I am aware of so nothing to share.
Sorry, couldn’t quite get the calculator to match either…$0 DAS other than the 1st payment, so they played with the numbers (including $1250 back in loyalty?).