Calculator vs Dealer quote

I’ve received an offer from a dealer that I’m struggling with. The numbers are not matching up when I put in their quotes in the Leasehackr calculator. The first quote I received matched up within a few dollars, but this one- not so much.

Here is the link to the calculator figures: leasehackr.com/calculator?make=Toyota&msrp=43264&sales_price=39745&months=36&mf=.00072&dp=1500&doc_fee=150&acq_fee=650&taxed_inc= 0500&untaxed_inc=0&rebate=0&resP=64&reg_fee=643.50&sales_tax=10.6&memo=&monthlyTax_radio=true&miles=12000&msd=0

And here is the quote offer:

Residual is 64% and MF is .00072 as confirmed by dealer.

What am I missing?

It matches up. Your calculator is showing $382/Mo with $2903 DAS.

They presented $421.78/Mo with $1500 due.

If you take the difference of $1403 (2903-1500) =$1403/36mos = $39/Mo~

$382 + $39 = $421/Mo~

As @ralphsaphony said, your DAS amount did not match. Below is a closer representation of your deal.

leasehackr.com/calculator?make=Toyota&msrp=43264&sales_price=39745&months=36&mf=.00072&dp=194&doc_fee=150&acq_fee=650&taxed_inc=500&untaxed_inc=0&rebate=0&resP=64&reg_fee=643.50&sales_tax=10.6&memo=&monthlyTax_radio=true&miles=12000&msd=0

@Jon and @ralphsaphony thank you for looking over the numbers. I didn’t read the down payment section as the DAS- but as a true down payment with the additional fees still owing. Then because the sales tax figure was written down below, I took that as in addition to the $421 up above on the schedule.

I’ll ask the dealer to clarify, but very much appreciate the help!