Deal check - Honda CR-V EX-L

Buffalo, NY

36/10K

MSRP: $32,670
Selling price: $30,829
Dealer cash: $500
Gov’t fee: $22.50
Proc/Doc fee: $75.00
Paid by customer: $0
Residual: 64%
Money factor: 0.00127
Monthly payment: $0 --> $399 // $500 --> $500 --> $384 // $1,000 --> $369
Leasehackr score: 8.4 years

I can’t get the lease calc to match up to monthly payment options listed above, so if you see what I am doing wrong, please let me know.