2019 Ram Laramie Numbers not working out?

I was quoted this and I cant get the calculator numbers to match. What is wrong? Numbers are from December rates but changing the residual and MF to the January rates has zero impact on the monthly payment.

53955 MSRP
6483 discount
2750 rebate

45021 lease price

3871.81 tax
499 doc fee
781.43 registration

50173.24 total

56% residual (30214.80)
.00065 money factor

0 down / 36 months / 12k miles per year = 610.63 per month with all fees included

The calculator shows $564. What am I missing?

4 posts were merged into an existing topic: Huge monthly payment disparity?