Your calculator doesn’t make much sense. In CA, you’re taxed monthly rather than on the whole value. You need to select the proper tax option. Your incentives should likely be taxed as wrll.
There’s a broker here who can beat that easy.
Contact @Omegaautogroup , I just looked their’s up and their 2021 limited is more like $310 with a $2000 drive off.