Keep in mind that lease finance factors, residuals and incentives (not holding my breath for those on Bronco) are updated quarterly for most vehicle models...so what you calculate now for your Bronco, while in the ballpark, may very well be different come Q2 (April 1st through June 30th or thereabouts), that is if you happen to be lucky enough to get an early Summer delivery (if you order a 4DR Big Bend, no leather, 2.3L, no Sasquatch...). Certainly for Q3 (July 1st through Sep 30th) and each quarter beyond, once some Broncos hit the road, the lease pricing will be dynamic.
FE: 4 Dr, A51, NP
BRaptor: HPR; Original GT Res - 7/14/20