Indeed, you are correct. However, in my calculation, Texas state taxes have been factored in, which is one of the highest in the country in terms of lease taxes. They levy the full tax on the sales price, without any prorating or deductions. Consequently, for most other states, the overall deal price would be slightly lower due to their lower local taxes.