You have a few problems with your calculator. I suggest you review the calculator tutorial, there is a lot of good stuff in there. Here are a few quick observations:
- It looks like you have Dealer Lease cash in taxed incentives - it should be untaxed.
- Your Pre-Incentive Selling Price (called Selling Price in the calculator) maybe overstated. You should not have the Dealer Cash in the calculator SP.
- Your deal sheet shows a cap reduction. That needs to be in your calculator.
- You dealer is capitalizing govt and doc fees. Make sure you read how to handle this.