Deal Check: Is my calculator inputs correct? (2020 Honda CRV EX AWD)

Hi all,
Did I input all the correct numbers in my calculator? From my research, I’ve found MSRP: $30280 MF is.00119 with 62% residual. Edmunds was showing $500 loyalty and $500 manufacturers. But I’m not showing any of this.

The cheapest selling price I was quoted before was $26,991 with a monthly of $358.
From my calculation, this selling price is higher but a lower monthly? Am I missing something?

LeaseHackr Calculator/Proposal

Err update, they just sent this now:


So is this correct?
Calculator

A post was merged into an existing topic: Deal Check - 2020 Honda CRV (EX) Lease 12k/36 $377.52 $0 down deal?